[SALCON] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4685.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Revenue 252,501 134,600 121,290 162,379 0 146,766 7,510 91.17%
PBT 16,029 -5,138 549 -22,903 0 14,347 7,103 16.18%
Tax -4,140 -1,336 4,469 -4,609 0 -5,081 -872 33.26%
NP 11,889 -6,474 5,018 -27,512 0 9,266 6,231 12.64%
-
NP to SH 8,822 -7,841 4,327 -27,512 0 9,266 6,231 6.61%
-
Tax Rate 25.83% - -814.03% - - 35.42% 12.28% -
Total Cost 240,612 141,074 116,272 189,891 0 137,500 1,279 162.59%
-
Net Worth 286,766 181,452 112,417 119,702 0 102,764 2,052 148.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Net Worth 286,766 181,452 112,417 119,702 0 102,764 2,052 148.58%
NOSH 462,526 342,363 212,107 196,233 189,644 190,658 5,734 124.63%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
NP Margin 4.71% -4.81% 4.14% -16.94% 0.00% 6.31% 82.97% -
ROE 3.08% -4.32% 3.85% -22.98% 0.00% 9.02% 303.52% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
RPS 54.59 39.31 57.18 82.75 0.00 76.98 130.96 -14.89%
EPS 1.91 -2.29 2.04 -14.02 0.00 4.86 108.66 -52.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.53 0.53 0.61 0.00 0.539 0.358 10.65%
Adjusted Per Share Value based on latest NOSH - 212,006
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
RPS 24.39 13.00 11.71 15.68 0.00 14.17 0.73 90.94%
EPS 0.85 -0.76 0.42 -2.66 0.00 0.89 0.60 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.277 0.1752 0.1086 0.1156 0.00 0.0992 0.002 148.17%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 30/07/04 31/07/03 -
Price 0.41 1.20 1.36 0.41 1.54 1.37 1.00 -
P/RPS 0.75 3.05 2.38 0.50 0.00 1.78 0.76 -0.24%
P/EPS 21.50 -52.40 66.67 -2.92 0.00 28.19 0.92 78.77%
EY 4.65 -1.91 1.50 -34.20 0.00 3.55 108.66 -44.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.26 2.57 0.67 0.00 2.54 2.79 -23.33%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Date 26/02/09 27/02/08 28/02/07 24/02/06 - 20/09/04 22/09/03 -
Price 0.37 0.94 1.28 0.44 0.00 1.07 2.32 -
P/RPS 0.68 2.39 2.24 0.53 0.00 1.39 1.77 -16.16%
P/EPS 19.40 -41.04 62.75 -3.14 0.00 22.02 2.14 50.13%
EY 5.16 -2.44 1.59 -31.86 0.00 4.54 46.84 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.77 2.42 0.72 0.00 1.99 6.48 -35.50%

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