[SALCON] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -790.0%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Revenue 78,016 109,539 64,537 25,263 30,653 23,530 38,565 13.87%
PBT 5,501 10,978 3,612 -385 309 919 1,428 28.24%
Tax -1,296 -2,127 -925 625 -935 -889 -1,198 1.46%
NP 4,205 8,851 2,687 240 -626 30 230 70.90%
-
NP to SH 2,537 7,139 1,853 -207 -672 30 230 55.70%
-
Tax Rate 23.56% 19.38% 25.61% - 302.59% 96.74% 83.89% -
Total Cost 73,811 100,688 61,850 25,023 31,279 23,500 38,335 12.84%
-
Net Worth 310,077 303,290 287,214 223,560 107,100 77,999 99,666 23.28%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Net Worth 310,077 303,290 287,214 223,560 107,100 77,999 99,666 23.28%
NOSH 469,814 466,601 463,249 413,999 210,000 150,000 191,666 17.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
NP Margin 5.39% 8.08% 4.16% 0.95% -2.04% 0.13% 0.60% -
ROE 0.82% 2.35% 0.65% -0.09% -0.63% 0.04% 0.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 16.61 23.48 13.93 6.10 14.60 15.69 20.12 -3.47%
EPS 0.54 1.53 0.40 -0.05 -0.32 0.02 0.12 31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.62 0.54 0.51 0.52 0.52 4.49%
Adjusted Per Share Value based on latest NOSH - 413,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 7.53 10.58 6.23 2.44 2.96 2.27 3.72 13.88%
EPS 0.25 0.69 0.18 -0.02 -0.06 0.00 0.02 59.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2995 0.2929 0.2774 0.2159 0.1034 0.0753 0.0963 23.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 -
Price 0.71 0.51 0.40 1.21 0.95 0.49 0.70 -
P/RPS 4.28 2.17 2.87 19.83 6.51 3.12 3.48 3.89%
P/EPS 131.48 33.33 100.00 -2,420.00 -296.88 2,450.00 583.33 -24.02%
EY 0.76 3.00 1.00 -0.04 -0.34 0.04 0.17 31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.65 2.24 1.86 0.94 1.35 -4.03%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 27/06/05 -
Price 0.71 0.62 0.40 1.08 1.45 0.47 0.58 -
P/RPS 4.28 2.64 2.87 17.70 9.93 3.00 2.88 7.58%
P/EPS 131.48 40.52 100.00 -2,160.00 -453.13 2,350.00 483.33 -21.34%
EY 0.76 2.47 1.00 -0.05 -0.22 0.04 0.21 26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.65 2.00 2.84 0.90 1.12 -0.66%

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