[SALCON] YoY Quarter Result on 31-Jan-2005 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -66.27%
YoY- -98.47%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Revenue 61,941 28,284 34,956 25,922 40,728 0 1,808 84.82%
PBT 4,938 922 574 967 8,932 0 -1,873 -
Tax -871 -525 -311 -882 -3,362 0 1 -
NP 4,067 397 263 85 5,570 0 -1,872 -
-
NP to SH 3,679 30 24 85 5,570 0 -1,872 -
-
Tax Rate 17.64% 56.94% 54.18% 91.21% 37.64% - - -
Total Cost 57,874 27,887 34,693 25,837 35,158 0 3,680 61.43%
-
Net Worth 279,417 162,000 122,400 114,750 101,829 0 -84,837 -
Dividend
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Net Worth 279,417 162,000 122,400 114,750 101,829 0 -84,837 -
NOSH 465,696 300,000 240,000 212,500 191,408 19,993 19,914 72.95%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
NP Margin 6.57% 1.40% 0.75% 0.33% 13.68% 0.00% -103.54% -
ROE 1.32% 0.02% 0.02% 0.07% 5.47% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
RPS 13.30 9.43 14.57 12.20 21.28 0.00 9.08 6.85%
EPS 0.79 0.01 0.01 0.04 2.91 0.00 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.54 0.51 0.54 0.532 0.00 -4.26 -
Adjusted Per Share Value based on latest NOSH - 212,500
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
RPS 5.98 2.73 3.38 2.50 3.93 0.00 0.17 85.67%
EPS 0.36 0.00 0.00 0.01 0.54 0.00 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.1565 0.1182 0.1108 0.0983 0.00 -0.0819 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Date 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 31/01/03 30/09/02 -
Price 0.46 0.96 0.50 1.07 2.43 1.00 1.03 -
P/RPS 3.46 10.18 3.43 8.77 11.42 0.00 11.35 -18.65%
P/EPS 58.23 9,600.00 5,000.00 2,675.00 83.51 0.00 -10.96 -
EY 1.72 0.01 0.02 0.04 1.20 0.00 -9.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.78 0.98 1.98 4.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Date 28/08/08 27/08/07 12/09/06 23/03/05 29/03/04 - 29/11/02 -
Price 0.47 1.15 0.71 0.83 2.12 0.00 1.03 -
P/RPS 3.53 12.20 4.87 6.80 9.96 0.00 11.35 -18.37%
P/EPS 59.49 11,500.00 7,100.00 2,075.00 72.85 0.00 -10.96 -
EY 1.68 0.01 0.01 0.05 1.37 0.00 -9.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.13 1.39 1.54 3.98 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