[SALCON] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 197.41%
YoY- 76.48%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 148,665 210,990 221,565 191,412 107,244 55,718 68,039 13.89%
PBT 13,223 11,825 27,621 14,139 7,734 1,703 1,027 53.03%
Tax -2,852 -2,722 -4,531 -3,299 -1,208 -1,032 -600 29.63%
NP 10,371 9,103 23,090 10,840 6,526 671 427 70.09%
-
NP to SH 2,758 4,662 18,468 9,657 5,472 188 183 57.10%
-
Tax Rate 21.57% 23.02% 16.40% 23.33% 15.62% 60.60% 58.42% -
Total Cost 138,294 201,887 198,475 180,572 100,718 55,047 67,612 12.65%
-
Net Worth 401,163 356,785 322,605 304,711 273,599 145,028 103,699 25.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 401,163 356,785 322,605 304,711 273,599 145,028 103,699 25.26%
NOSH 501,454 475,714 467,544 468,786 455,999 268,571 203,333 16.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.98% 4.31% 10.42% 5.66% 6.09% 1.20% 0.63% -
ROE 0.69% 1.31% 5.72% 3.17% 2.00% 0.13% 0.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.65 44.35 47.39 40.83 23.52 20.75 33.46 -1.99%
EPS 0.55 0.98 3.95 2.06 1.20 0.07 0.09 35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.69 0.65 0.60 0.54 0.51 7.78%
Adjusted Per Share Value based on latest NOSH - 467,883
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.36 20.38 21.40 18.49 10.36 5.38 6.57 13.90%
EPS 0.27 0.45 1.78 0.93 0.53 0.02 0.02 54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3874 0.3446 0.3116 0.2943 0.2642 0.1401 0.1002 25.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.49 0.56 0.65 0.55 0.46 0.96 0.50 -
P/RPS 1.65 1.26 1.37 1.35 1.96 4.63 1.49 1.71%
P/EPS 89.09 57.14 16.46 26.70 38.33 1,371.43 555.56 -26.27%
EY 1.12 1.75 6.08 3.75 2.61 0.07 0.18 35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.94 0.85 0.77 1.78 0.98 -7.59%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 -
Price 0.47 0.47 0.70 0.52 0.47 1.15 0.71 -
P/RPS 1.59 1.06 1.48 1.27 2.00 5.54 2.12 -4.67%
P/EPS 85.45 47.96 17.72 25.24 39.17 1,642.86 788.89 -30.93%
EY 1.17 2.09 5.64 3.96 2.55 0.06 0.13 44.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 1.01 0.80 0.78 2.13 1.39 -13.29%

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