[SALCON] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3678.74%
YoY- -262.42%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Revenue 151,509 68,891 80,720 53,619 22,598 26,848 26,195 42.02%
PBT 5,741 8,219 4,683 -6,456 -787 759 -28,269 -
Tax -2,775 -1,830 -2,007 -929 6,004 -756 157 -
NP 2,966 6,389 2,676 -7,385 5,217 3 -28,112 -
-
NP to SH 1,552 5,254 1,497 -7,822 4,816 3 -28,112 -
-
Tax Rate 48.34% 22.27% 42.86% - - 99.60% - -
Total Cost 148,543 62,502 78,044 61,004 17,381 26,845 54,307 22.27%
-
Net Worth 349,519 309,610 292,599 220,720 112,444 99,666 129,323 21.98%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Div 7,709 7,036 - - - - - -
Div Payout % 496.78% 133.93% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Net Worth 349,519 309,610 292,599 220,720 112,444 99,666 129,323 21.98%
NOSH 513,999 469,107 471,935 424,463 212,158 191,666 212,006 19.36%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
NP Margin 1.96% 9.27% 3.32% -13.77% 23.09% 0.01% -107.32% -
ROE 0.44% 1.70% 0.51% -3.54% 4.28% 0.00% -21.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
RPS 29.48 14.69 17.10 12.63 10.65 14.01 12.36 18.97%
EPS 0.33 1.12 0.32 -1.84 2.27 0.00 -13.26 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.62 0.52 0.53 0.52 0.61 2.19%
Adjusted Per Share Value based on latest NOSH - 424,463
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
RPS 14.96 6.80 7.97 5.30 2.23 2.65 2.59 41.98%
EPS 0.15 0.52 0.15 -0.77 0.48 0.00 -2.78 -
DPS 0.76 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3452 0.3058 0.289 0.218 0.1111 0.0984 0.1277 21.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/12/05 -
Price 0.69 0.69 0.41 1.20 1.36 0.56 0.41 -
P/RPS 2.34 4.70 2.40 9.50 12.77 4.00 3.32 -6.75%
P/EPS 228.52 61.61 129.25 -65.12 59.91 35,777.78 -3.09 -
EY 0.44 1.62 0.77 -1.54 1.67 0.00 -32.34 -
DY 2.17 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.66 2.31 2.57 1.08 0.67 8.54%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Date 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 19/08/05 24/02/06 -
Price 0.63 0.68 0.37 0.94 1.28 0.54 0.44 -
P/RPS 2.14 4.63 2.16 7.44 12.02 3.86 3.56 -9.67%
P/EPS 208.65 60.71 116.64 -51.01 56.39 34,500.00 -3.32 -
EY 0.48 1.65 0.86 -1.96 1.77 0.00 -30.14 -
DY 2.38 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.60 1.81 2.42 1.04 0.72 5.24%

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