[SALCON] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -81.01%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Revenue 108,612 111,649 61,941 28,284 34,956 25,922 40,728 16.51%
PBT 17,543 9,623 4,938 922 574 967 8,932 11.09%
Tax -2,575 -2,427 -871 -525 -311 -882 -3,362 -4.07%
NP 14,968 7,196 4,067 397 263 85 5,570 16.65%
-
NP to SH 12,918 6,410 3,679 30 24 85 5,570 14.00%
-
Tax Rate 14.68% 25.22% 17.64% 56.94% 54.18% 91.21% 37.64% -
Total Cost 93,644 104,453 57,874 27,887 34,693 25,837 35,158 16.49%
-
Net Worth 322,949 304,124 279,417 162,000 122,400 114,750 101,829 19.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Net Worth 322,949 304,124 279,417 162,000 122,400 114,750 101,829 19.70%
NOSH 468,043 467,883 465,696 300,000 240,000 212,500 191,408 14.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
NP Margin 13.78% 6.45% 6.57% 1.40% 0.75% 0.33% 13.68% -
ROE 4.00% 2.11% 1.32% 0.02% 0.02% 0.07% 5.47% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 23.21 23.86 13.30 9.43 14.57 12.20 21.28 1.36%
EPS 2.76 1.37 0.79 0.01 0.01 0.04 2.91 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.60 0.54 0.51 0.54 0.532 4.13%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 10.49 10.78 5.98 2.73 3.38 2.50 3.93 16.53%
EPS 1.25 0.62 0.36 0.00 0.00 0.01 0.54 13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3119 0.2937 0.2699 0.1565 0.1182 0.1108 0.0983 19.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 -
Price 0.65 0.55 0.46 0.96 0.50 1.07 2.43 -
P/RPS 2.80 2.30 3.46 10.18 3.43 8.77 11.42 -19.67%
P/EPS 23.55 40.15 58.23 9,600.00 5,000.00 2,675.00 83.51 -17.90%
EY 4.25 2.49 1.72 0.01 0.02 0.04 1.20 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.77 1.78 0.98 1.98 4.57 -21.84%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 23/03/05 29/03/04 -
Price 0.70 0.52 0.47 1.15 0.71 0.83 2.12 -
P/RPS 3.02 2.18 3.53 12.20 4.87 6.80 9.96 -16.97%
P/EPS 25.36 37.96 59.49 11,500.00 7,100.00 2,075.00 72.85 -15.16%
EY 3.94 2.63 1.68 0.01 0.01 0.05 1.37 17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.78 2.13 1.39 1.54 3.98 -19.24%

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