[SALCON] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.39%
YoY- -3.66%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
Revenue 451,812 319,052 181,212 109,736 132,332 85,276 4,332 98.94%
PBT 40,312 18,064 11,184 3,124 1,812 5,172 47,420 -2.37%
Tax -7,824 -3,488 -1,348 -2,028 -1,156 -4,164 0 -
NP 32,488 14,576 9,836 1,096 656 1,008 47,420 -5.44%
-
NP to SH 22,200 12,988 7,172 632 656 1,008 47,420 -10.62%
-
Tax Rate 19.41% 19.31% 12.05% 64.92% 63.80% 80.51% 0.00% -
Total Cost 419,324 304,476 171,376 108,640 131,676 84,268 -43,088 -
-
Net Worth 307,815 305,876 259,984 102,699 125,050 104,289 -74,393 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
Net Worth 307,815 305,876 259,984 102,699 125,050 104,289 -74,393 -
NOSH 466,386 470,579 448,249 197,500 205,000 193,846 19,998 59.38%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
NP Margin 7.19% 4.57% 5.43% 1.00% 0.50% 1.18% 1,094.64% -
ROE 7.21% 4.25% 2.76% 0.62% 0.52% 0.97% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
RPS 96.88 67.80 40.43 55.56 64.55 43.99 21.66 24.82%
EPS 4.76 2.76 1.60 0.32 0.32 0.52 237.12 -43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.58 0.52 0.61 0.538 -3.72 -
Adjusted Per Share Value based on latest NOSH - 197,500
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
RPS 43.63 30.81 17.50 10.60 12.78 8.24 0.42 98.82%
EPS 2.14 1.25 0.69 0.06 0.06 0.10 4.58 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.2954 0.2511 0.0992 0.1208 0.1007 -0.0718 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 29/10/04 30/06/03 -
Price 0.69 0.32 0.70 1.30 0.56 1.02 1.00 -
P/RPS 0.71 0.47 1.73 2.34 0.87 2.32 4.62 -24.21%
P/EPS 14.50 11.59 43.75 406.25 175.00 196.15 0.42 68.91%
EY 6.90 8.63 2.29 0.25 0.57 0.51 237.12 -40.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.49 1.21 2.50 0.92 1.90 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 30/06/03 CAGR
Date 26/05/10 27/05/09 28/05/08 14/05/07 23/05/06 21/12/04 29/08/03 -
Price 0.62 0.50 0.65 0.88 0.50 1.02 1.00 -
P/RPS 0.64 0.74 1.61 1.58 0.77 2.32 4.62 -25.36%
P/EPS 13.03 18.12 40.62 275.00 156.25 196.15 0.42 66.26%
EY 7.68 5.52 2.46 0.36 0.64 0.51 237.12 -39.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 1.12 1.69 0.82 1.90 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment