[SALCON] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 122.87%
YoY- 1034.81%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Revenue 110,437 112,953 79,763 45,303 27,434 33,083 21,319 29.22%
PBT 6,660 10,078 4,516 2,796 781 453 1,293 29.10%
Tax -1,195 -1,956 -872 -337 -507 -289 -1,041 2.17%
NP 5,465 8,122 3,644 2,459 274 164 252 61.52%
-
NP to SH 4,293 5,550 3,247 1,793 158 164 252 55.56%
-
Tax Rate 17.94% 19.41% 19.31% 12.05% 64.92% 63.80% 80.51% -
Total Cost 104,972 104,831 76,119 42,844 27,160 32,919 21,067 28.44%
-
Net Worth 367,971 307,815 305,876 259,984 102,699 125,050 104,289 21.71%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Net Worth 367,971 307,815 305,876 259,984 102,699 125,050 104,289 21.71%
NOSH 471,758 466,386 470,579 448,249 197,500 205,000 193,846 14.86%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
NP Margin 4.95% 7.19% 4.57% 5.43% 1.00% 0.50% 1.18% -
ROE 1.17% 1.80% 1.06% 0.69% 0.15% 0.13% 0.24% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
RPS 23.41 24.22 16.95 10.11 13.89 16.14 11.00 12.49%
EPS 0.91 1.19 0.69 0.40 0.08 0.08 0.13 35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.66 0.65 0.58 0.52 0.61 0.538 5.95%
Adjusted Per Share Value based on latest NOSH - 448,249
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
RPS 10.67 10.91 7.70 4.38 2.65 3.20 2.06 29.21%
EPS 0.41 0.54 0.31 0.17 0.02 0.02 0.02 60.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.2973 0.2954 0.2511 0.0992 0.1208 0.1007 21.71%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 29/10/04 -
Price 0.63 0.69 0.32 0.70 1.30 0.56 1.02 -
P/RPS 2.69 2.85 1.89 6.93 9.36 3.47 9.27 -17.53%
P/EPS 69.23 57.98 46.38 175.00 1,625.00 700.00 784.62 -31.50%
EY 1.44 1.72 2.16 0.57 0.06 0.14 0.13 45.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.05 0.49 1.21 2.50 0.92 1.90 -12.44%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Date 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 23/05/06 21/12/04 -
Price 0.58 0.62 0.50 0.65 0.88 0.50 1.02 -
P/RPS 2.48 2.56 2.95 6.43 6.34 3.10 9.27 -18.57%
P/EPS 63.74 52.10 72.46 162.50 1,100.00 625.00 784.62 -32.37%
EY 1.57 1.92 1.38 0.62 0.09 0.16 0.13 47.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.77 1.12 1.69 0.82 1.90 -13.66%

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