[SALCON] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -93806.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Revenue 80,720 53,619 22,598 26,195 0 47,354 7,510 54.92%
PBT 4,683 -6,456 -787 -28,269 0 -2,980 7,103 -7.39%
Tax -2,007 -929 6,004 157 0 1,057 -872 16.61%
NP 2,676 -7,385 5,217 -28,112 0 -1,923 6,231 -14.42%
-
NP to SH 1,497 -7,822 4,816 -28,112 0 -1,923 6,231 -23.11%
-
Tax Rate 42.86% - - - - - 12.28% -
Total Cost 78,044 61,004 17,381 54,307 0 49,277 1,279 113.37%
-
Net Worth 292,599 220,720 112,444 129,323 0 103,649 2,052 149.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Net Worth 292,599 220,720 112,444 129,323 0 103,649 2,052 149.51%
NOSH 471,935 424,463 212,158 212,006 197,272 192,300 5,734 125.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
NP Margin 3.32% -13.77% 23.09% -107.32% 0.00% -4.06% 82.97% -
ROE 0.51% -3.54% 4.28% -21.74% 0.00% -1.86% 303.52% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
RPS 17.10 12.63 10.65 12.36 0.00 24.63 130.96 -31.29%
EPS 0.32 -1.84 2.27 -13.26 0.00 -1.00 108.66 -65.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.52 0.53 0.61 0.00 0.539 0.358 10.65%
Adjusted Per Share Value based on latest NOSH - 212,006
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
RPS 7.80 5.18 2.18 2.53 0.00 4.57 0.73 54.75%
EPS 0.14 -0.76 0.47 -2.71 0.00 -0.19 0.60 -23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.2132 0.1086 0.1249 0.00 0.1001 0.002 149.09%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 30/07/04 31/07/03 -
Price 0.41 1.20 1.36 0.41 1.54 1.37 1.00 -
P/RPS 2.40 9.50 12.77 3.32 0.00 5.56 0.76 23.61%
P/EPS 129.25 -65.12 59.91 -3.09 0.00 -137.00 0.92 148.83%
EY 0.77 -1.54 1.67 -32.34 0.00 -0.73 108.66 -59.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.31 2.57 0.67 0.00 2.54 2.79 -23.33%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Date 26/02/09 27/02/08 28/02/07 24/02/06 - 20/09/04 22/09/03 -
Price 0.37 0.94 1.28 0.44 0.00 1.07 2.32 -
P/RPS 2.16 7.44 12.02 3.56 0.00 4.35 1.77 3.73%
P/EPS 116.64 -51.01 56.39 -3.32 0.00 -107.00 2.14 108.97%
EY 0.86 -1.96 1.77 -30.14 0.00 -0.93 46.84 -52.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.81 2.42 0.72 0.00 1.99 6.48 -35.50%

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