[SALCON] YoY Quarter Result on 31-Dec-2002 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ--%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 38,565 22,535 0 2,115 3,064 5,949 6,688 -1.83%
PBT 1,428 734 0 -3,285 -3,841 -4,518 -768 -
Tax -1,198 -517 0 0 2 4,518 768 -
NP 230 217 0 -3,285 -3,839 0 0 -100.00%
-
NP to SH 230 217 0 -3,285 -3,839 -4,517 -752 -
-
Tax Rate 83.89% 70.44% - - - - - -
Total Cost 38,335 22,318 0 5,400 6,903 5,949 6,688 -1.82%
-
Net Worth 99,666 107,119 0 -85,573 -75,580 -62,186 -50,599 -
Dividend
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 99,666 107,119 0 -85,573 -75,580 -62,186 -50,599 -
NOSH 191,666 197,272 19,999 19,993 19,994 19,995 20,000 -2.35%
Ratio Analysis
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.60% 0.96% 0.00% -155.32% -125.29% 0.00% 0.00% -
ROE 0.23% 0.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.12 11.42 0.00 10.58 15.32 29.75 33.44 0.53%
EPS 0.12 0.11 0.00 -16.43 -19.20 -22.59 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.543 0.00 -4.28 -3.78 -3.11 -2.53 -
Adjusted Per Share Value based on latest NOSH - 19,993
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3.72 2.18 0.00 0.20 0.30 0.57 0.65 -1.82%
EPS 0.02 0.02 0.00 -0.32 -0.37 -0.44 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.1035 0.00 -0.0826 -0.073 -0.0601 -0.0489 -
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 29/04/05 30/04/04 30/04/03 31/12/02 - - - -
Price 0.70 2.10 1.00 1.00 0.00 0.00 0.00 -
P/RPS 3.48 18.38 0.00 9.45 0.00 0.00 0.00 -100.00%
P/EPS 583.33 1,909.09 0.00 -6.09 0.00 0.00 0.00 -100.00%
EY 0.17 0.05 0.00 -16.43 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 3.87 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/06/05 28/06/04 - 28/02/03 28/02/02 27/02/01 01/03/00 -
Price 0.58 1.55 0.00 1.00 0.00 0.00 0.00 -
P/RPS 2.88 13.57 0.00 9.45 0.00 0.00 0.00 -100.00%
P/EPS 483.33 1,409.09 0.00 -6.09 0.00 0.00 0.00 -100.00%
EY 0.21 0.07 0.00 -16.43 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.85 0.00 0.00 0.00 0.00 0.00 -100.00%

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