[SALCON] YoY 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- 97.41%
YoY- 74.23%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 69,724 100,553 108,612 111,649 61,941 28,284 34,956 12.18%
PBT 6,391 5,165 17,543 9,623 4,938 922 574 49.37%
Tax -1,730 -1,527 -2,575 -2,427 -871 -525 -311 33.07%
NP 4,661 3,638 14,968 7,196 4,067 397 263 61.39%
-
NP to SH 251 369 12,918 6,410 3,679 30 24 47.82%
-
Tax Rate 27.07% 29.56% 14.68% 25.22% 17.64% 56.94% 54.18% -
Total Cost 65,063 96,915 93,644 104,453 57,874 27,887 34,693 11.03%
-
Net Worth 401,599 345,937 322,949 304,124 279,417 162,000 122,400 21.87%
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 401,599 345,937 322,949 304,124 279,417 162,000 122,400 21.87%
NOSH 501,999 461,250 468,043 467,883 465,696 300,000 240,000 13.07%
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 6.68% 3.62% 13.78% 6.45% 6.57% 1.40% 0.75% -
ROE 0.06% 0.11% 4.00% 2.11% 1.32% 0.02% 0.02% -
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 13.89 21.80 23.21 23.86 13.30 9.43 14.57 -0.79%
EPS 0.05 0.08 2.76 1.37 0.79 0.01 0.01 30.73%
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 6.73 9.71 10.49 10.78 5.98 2.73 3.38 12.15%
EPS 0.02 0.04 1.25 0.62 0.36 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3879 0.3341 0.3119 0.2937 0.2699 0.1565 0.1182 21.88%
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 3.53 2.57 2.80 2.30 3.46 10.18 3.43 0.47%
P/EPS 980.00 700.00 23.55 40.15 58.23 9,600.00 5,000.00 -23.76%
EY 0.10 0.14 4.25 2.49 1.72 0.01 0.02 30.73%
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 3.38 2.16 3.02 2.18 3.53 12.20 4.87 -5.90%
P/EPS 940.00 587.50 25.36 37.96 59.49 11,500.00 7,100.00 -28.58%
EY 0.11 0.17 3.94 2.63 1.68 0.01 0.01 49.07%
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