[SALCON] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.21%
YoY- 119.14%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Revenue 180,426 151,509 68,891 80,720 53,619 22,598 26,848 34.01%
PBT 12,208 5,741 8,219 4,683 -6,456 -787 759 53.25%
Tax -1,438 -2,775 -1,830 -2,007 -929 6,004 -756 10.38%
NP 10,770 2,966 6,389 2,676 -7,385 5,217 3 251.85%
-
NP to SH 6,779 1,552 5,254 1,497 -7,822 4,816 3 227.69%
-
Tax Rate 11.78% 48.34% 22.27% 42.86% - - 99.60% -
Total Cost 169,656 148,543 62,502 78,044 61,004 17,381 26,845 32.75%
-
Net Worth 389,986 349,519 309,610 292,599 220,720 112,444 99,666 23.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Div 7,133 7,709 7,036 - - - - -
Div Payout % 105.24% 496.78% 133.93% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Net Worth 389,986 349,519 309,610 292,599 220,720 112,444 99,666 23.32%
NOSH 475,593 513,999 469,107 471,935 424,463 212,158 191,666 14.98%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
NP Margin 5.97% 1.96% 9.27% 3.32% -13.77% 23.09% 0.01% -
ROE 1.74% 0.44% 1.70% 0.51% -3.54% 4.28% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 37.94 29.48 14.69 17.10 12.63 10.65 14.01 16.54%
EPS 1.43 0.33 1.12 0.32 -1.84 2.27 0.00 -
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.68 0.66 0.62 0.52 0.53 0.52 7.25%
Adjusted Per Share Value based on latest NOSH - 471,935
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 17.82 14.96 6.80 7.97 5.30 2.23 2.65 34.02%
EPS 0.67 0.15 0.52 0.15 -0.77 0.48 0.00 -
DPS 0.70 0.76 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.3852 0.3452 0.3058 0.289 0.218 0.1111 0.0984 23.33%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 -
Price 0.51 0.69 0.69 0.41 1.20 1.36 0.56 -
P/RPS 1.34 2.34 4.70 2.40 9.50 12.77 4.00 -15.47%
P/EPS 35.78 228.52 61.61 129.25 -65.12 59.91 35,777.78 -65.40%
EY 2.79 0.44 1.62 0.77 -1.54 1.67 0.00 -
DY 2.94 2.17 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.01 1.05 0.66 2.31 2.57 1.08 -8.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 29/02/12 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 19/08/05 -
Price 0.53 0.63 0.68 0.37 0.94 1.28 0.54 -
P/RPS 1.40 2.14 4.63 2.16 7.44 12.02 3.86 -14.43%
P/EPS 37.18 208.65 60.71 116.64 -51.01 56.39 34,500.00 -65.01%
EY 2.69 0.48 1.65 0.86 -1.96 1.77 0.00 -
DY 2.83 2.38 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.93 1.03 0.60 1.81 2.42 1.04 -6.96%

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