[SALCON] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 316.94%
YoY- 244.51%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Revenue 115,641 33,083 91,208 2,523 44,741 9,826 3,183 125.57%
PBT 877 453 -953 10,363 26,618 -7,174 -5,804 -
Tax 4,251 -289 -501 0 -3,130 3 0 -
NP 5,128 164 -1,454 10,363 23,488 -7,171 -5,804 -
-
NP to SH 4,326 159 -1,454 10,363 23,488 -7,171 -5,804 -
-
Tax Rate -484.72% 63.80% - 0.00% 11.76% - - -
Total Cost 110,513 32,919 92,662 -7,840 21,253 16,997 8,987 76.50%
-
Net Worth 102,699 125,050 104,289 -74,393 83,287 -83,599 0 -
Dividend
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Net Worth 102,699 125,050 104,289 -74,393 83,287 -83,599 0 -
NOSH 197,500 205,000 193,846 19,998 167,244 20,000 19,914 68.11%
Ratio Analysis
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
NP Margin 4.43% 0.50% -1.59% 410.74% 52.50% -72.98% -182.34% -
ROE 4.21% 0.13% -1.39% 0.00% 28.20% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
RPS 58.55 16.14 47.05 12.62 26.75 49.13 15.98 34.18%
EPS 2.19 0.08 -0.75 51.82 14.04 -35.86 -29.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.61 0.538 -3.72 0.498 -4.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,998
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
RPS 11.17 3.20 8.81 0.24 4.32 0.95 0.31 125.15%
EPS 0.42 0.02 -0.14 1.00 2.27 -0.69 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.1208 0.1007 -0.0718 0.0804 -0.0807 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Date 30/03/07 31/03/06 29/10/04 30/06/03 31/10/03 - 31/10/02 -
Price 1.30 0.56 1.02 1.00 2.77 0.00 1.03 -
P/RPS 2.22 3.47 2.17 7.93 10.35 0.00 6.44 -21.42%
P/EPS 59.35 722.01 -135.99 1.93 19.72 0.00 -3.53 -
EY 1.68 0.14 -0.74 51.82 5.07 0.00 -28.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.92 1.90 0.00 5.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Date 14/05/07 23/05/06 - - - 29/08/02 - -
Price 0.88 0.50 0.00 0.00 0.00 1.03 0.00 -
P/RPS 1.50 3.10 0.00 0.00 0.00 2.10 0.00 -
P/EPS 40.18 644.65 0.00 0.00 0.00 -2.87 0.00 -
EY 2.49 0.16 0.00 0.00 0.00 -34.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.82 0.00 0.00 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