[SALCON] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2900.0%
YoY- -2340.0%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Revenue 109,539 64,537 25,263 30,653 23,530 38,565 22,535 33.86%
PBT 10,978 3,612 -385 309 919 1,428 734 64.69%
Tax -2,127 -925 625 -935 -889 -1,198 -517 29.80%
NP 8,851 2,687 240 -626 30 230 217 98.17%
-
NP to SH 7,139 1,853 -207 -672 30 230 217 90.46%
-
Tax Rate 19.38% 25.61% - 302.59% 96.74% 83.89% 70.44% -
Total Cost 100,688 61,850 25,023 31,279 23,500 38,335 22,318 32.03%
-
Net Worth 303,290 287,214 223,560 107,100 77,999 99,666 107,119 21.16%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Net Worth 303,290 287,214 223,560 107,100 77,999 99,666 107,119 21.16%
NOSH 466,601 463,249 413,999 210,000 150,000 191,666 197,272 17.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
NP Margin 8.08% 4.16% 0.95% -2.04% 0.13% 0.60% 0.96% -
ROE 2.35% 0.65% -0.09% -0.63% 0.04% 0.23% 0.20% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 23.48 13.93 6.10 14.60 15.69 20.12 11.42 14.21%
EPS 1.53 0.40 -0.05 -0.32 0.02 0.12 0.11 62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.54 0.51 0.52 0.52 0.543 3.37%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 10.58 6.23 2.44 2.96 2.27 3.72 2.18 33.82%
EPS 0.69 0.18 -0.02 -0.06 0.00 0.02 0.02 92.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2929 0.2774 0.2159 0.1034 0.0753 0.0963 0.1035 21.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 -
Price 0.51 0.40 1.21 0.95 0.49 0.70 2.10 -
P/RPS 2.17 2.87 19.83 6.51 3.12 3.48 18.38 -32.56%
P/EPS 33.33 100.00 -2,420.00 -296.88 2,450.00 583.33 1,909.09 -52.60%
EY 3.00 1.00 -0.04 -0.34 0.04 0.17 0.05 112.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 2.24 1.86 0.94 1.35 3.87 -25.57%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 27/06/05 28/06/04 -
Price 0.62 0.40 1.08 1.45 0.47 0.58 1.55 -
P/RPS 2.64 2.87 17.70 9.93 3.00 2.88 13.57 -26.06%
P/EPS 40.52 100.00 -2,160.00 -453.13 2,350.00 483.33 1,409.09 -48.03%
EY 2.47 1.00 -0.05 -0.22 0.04 0.21 0.07 92.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 2.00 2.84 0.90 1.12 2.85 -18.34%

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