[SALCON] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 3.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
Revenue 28,284 34,956 25,922 40,728 0 1,808 4,660 36.83%
PBT 922 574 967 8,932 0 -1,873 -927 -
Tax -525 -311 -882 -3,362 0 1 3 -
NP 397 263 85 5,570 0 -1,872 -924 -
-
NP to SH 30 24 85 5,570 0 -1,872 -924 -
-
Tax Rate 56.94% 54.18% 91.21% 37.64% - - - -
Total Cost 27,887 34,693 25,837 35,158 0 3,680 5,584 32.26%
-
Net Worth 162,000 122,400 114,750 101,829 0 -84,837 -72,800 -
Dividend
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
Net Worth 162,000 122,400 114,750 101,829 0 -84,837 -72,800 -
NOSH 300,000 240,000 212,500 191,408 19,993 19,914 20,000 60.14%
Ratio Analysis
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
NP Margin 1.40% 0.75% 0.33% 13.68% 0.00% -103.54% -19.83% -
ROE 0.02% 0.02% 0.07% 5.47% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
RPS 9.43 14.57 12.20 21.28 0.00 9.08 23.30 -14.55%
EPS 0.01 0.01 0.04 2.91 0.00 -9.40 -4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.54 0.532 0.00 -4.26 -3.64 -
Adjusted Per Share Value based on latest NOSH - 191,408
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
RPS 2.79 3.45 2.56 4.02 0.00 0.18 0.46 36.81%
EPS 0.00 0.00 0.01 0.55 0.00 -0.18 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1207 0.1132 0.1004 0.00 -0.0837 -0.0718 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
Date 29/06/07 30/06/06 31/01/05 30/01/04 31/01/03 30/09/02 - -
Price 0.96 0.50 1.07 2.43 1.00 1.03 0.00 -
P/RPS 10.18 3.43 8.77 11.42 0.00 11.35 0.00 -
P/EPS 9,600.00 5,000.00 2,675.00 83.51 0.00 -10.96 0.00 -
EY 0.01 0.02 0.04 1.20 0.00 -9.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.98 1.98 4.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 CAGR
Date 27/08/07 12/09/06 23/03/05 29/03/04 - 29/11/02 21/11/01 -
Price 1.15 0.71 0.83 2.12 0.00 1.03 0.00 -
P/RPS 12.20 4.87 6.80 9.96 0.00 11.35 0.00 -
P/EPS 11,500.00 7,100.00 2,075.00 72.85 0.00 -10.96 0.00 -
EY 0.01 0.01 0.05 1.37 0.00 -9.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.39 1.54 3.98 0.00 0.00 0.00 -

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