[SALCON] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.83%
YoY- 70.93%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 36,214 78,941 110,437 112,953 79,763 45,303 27,434 4.73%
PBT -663 6,832 6,660 10,078 4,516 2,796 781 -
Tax 8,404 -1,122 -1,195 -1,956 -872 -337 -507 -
NP 7,741 5,710 5,465 8,122 3,644 2,459 274 74.42%
-
NP to SH 2,423 2,507 4,293 5,550 3,247 1,793 158 57.55%
-
Tax Rate - 16.42% 17.94% 19.41% 19.31% 12.05% 64.92% -
Total Cost 28,473 73,231 104,972 104,831 76,119 42,844 27,160 0.78%
-
Net Worth 426,658 376,049 367,971 307,815 305,876 259,984 102,699 26.76%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 426,658 376,049 367,971 307,815 305,876 259,984 102,699 26.76%
NOSH 526,739 482,115 471,758 466,386 470,579 448,249 197,500 17.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.38% 7.23% 4.95% 7.19% 4.57% 5.43% 1.00% -
ROE 0.57% 0.67% 1.17% 1.80% 1.06% 0.69% 0.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.88 16.37 23.41 24.22 16.95 10.11 13.89 -11.04%
EPS 0.46 0.52 0.91 1.19 0.69 0.40 0.08 33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.66 0.65 0.58 0.52 7.65%
Adjusted Per Share Value based on latest NOSH - 466,386
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.58 7.80 10.91 11.16 7.88 4.47 2.71 4.74%
EPS 0.24 0.25 0.42 0.55 0.32 0.18 0.02 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.3714 0.3635 0.304 0.3021 0.2568 0.1014 26.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.495 0.53 0.63 0.69 0.32 0.70 1.30 -
P/RPS 7.20 3.24 2.69 2.85 1.89 6.93 9.36 -4.27%
P/EPS 107.61 101.92 69.23 57.98 46.38 175.00 1,625.00 -36.36%
EY 0.93 0.98 1.44 1.72 2.16 0.57 0.06 57.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.81 1.05 0.49 1.21 2.50 -20.93%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 -
Price 0.61 0.50 0.58 0.62 0.50 0.65 0.88 -
P/RPS 8.87 3.05 2.48 2.56 2.95 6.43 6.34 5.75%
P/EPS 132.61 96.15 63.74 52.10 72.46 162.50 1,100.00 -29.69%
EY 0.75 1.04 1.57 1.92 1.38 0.62 0.09 42.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.74 0.94 0.77 1.12 1.69 -12.65%

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