[SALCON] YoY Cumulative Quarter Result on 30-Apr-2003 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 136,184 85,806 99,411 0 5,338 12,023 15,512 57.97%
PBT 5,366 3,688 17,326 0 -9,089 -9,400 -10,624 -
Tax -4,766 -3,121 -6,137 0 1 8 10,624 -
NP 600 567 11,189 0 -9,088 -9,392 0 -
-
NP to SH 600 567 11,189 0 -9,088 -9,392 -10,633 -
-
Tax Rate 88.82% 84.63% 35.42% - - - - -
Total Cost 135,584 85,239 88,222 0 14,426 21,415 15,512 57.83%
-
Net Worth 100,645 101,668 102,976 0 -85,600 -75,599 -62,194 -
Dividend
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 100,645 101,668 102,976 0 -85,600 -75,599 -62,194 -
NOSH 193,548 195,517 189,644 19,996 20,000 20,000 19,998 61.25%
Ratio Analysis
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.44% 0.66% 11.26% 0.00% -170.25% -78.12% 0.00% -
ROE 0.60% 0.56% 10.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.36 43.89 52.42 0.00 26.69 60.12 77.57 -2.03%
EPS 0.31 0.29 5.90 0.00 -45.44 -46.96 -53.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.543 0.00 -4.28 -3.78 -3.11 -
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.43 8.46 9.81 0.00 0.53 1.19 1.53 57.97%
EPS 0.06 0.06 1.10 0.00 -0.90 -0.93 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.1003 0.1016 0.00 -0.0844 -0.0746 -0.0614 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/09/05 29/04/05 30/04/04 30/04/03 31/12/02 - - -
Price 0.49 0.70 2.10 1.00 1.00 0.00 0.00 -
P/RPS 0.70 1.60 4.01 0.00 3.75 0.00 0.00 -
P/EPS 158.06 241.38 35.59 0.00 -2.20 0.00 0.00 -
EY 0.63 0.41 2.81 0.00 -45.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.35 3.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/11/05 27/06/05 28/06/04 - 28/02/03 28/02/02 27/02/01 -
Price 0.47 0.58 1.55 0.00 1.00 0.00 0.00 -
P/RPS 0.67 1.32 2.96 0.00 3.75 0.00 0.00 -
P/EPS 151.61 200.00 26.27 0.00 -2.20 0.00 0.00 -
EY 0.66 0.50 3.81 0.00 -45.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.12 2.85 0.00 0.00 0.00 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