[SALCON] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -26.98%
YoY- -97.94%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Revenue 252,501 134,600 121,290 38,565 99,411 110,617 10,033 81.23%
PBT 16,029 -5,138 549 1,428 17,326 6,686 17,466 -1.57%
Tax -4,140 -1,336 4,469 -1,198 -6,137 -2,822 -872 33.26%
NP 11,889 -6,474 5,018 230 11,189 3,864 16,594 -5.96%
-
NP to SH 8,822 -7,841 4,327 230 11,189 3,864 16,594 -10.99%
-
Tax Rate 25.83% - -814.03% 83.89% 35.42% 42.21% 4.99% -
Total Cost 240,612 141,074 116,272 38,335 88,222 106,753 -6,561 -
-
Net Worth 292,599 220,720 112,444 108,123 0 103,649 2,052 149.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Net Worth 292,599 220,720 112,444 108,123 0 103,649 2,052 149.51%
NOSH 471,935 424,463 212,158 212,006 197,272 192,300 5,734 125.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
NP Margin 4.71% -4.81% 4.14% 0.60% 11.26% 3.49% 165.39% -
ROE 3.02% -3.55% 3.85% 0.21% 0.00% 3.73% 808.31% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
RPS 53.50 31.71 57.17 18.19 50.39 57.52 174.96 -19.62%
EPS 1.87 -1.85 2.04 0.11 5.67 2.01 289.38 -60.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.52 0.53 0.51 0.00 0.539 0.358 10.65%
Adjusted Per Share Value based on latest NOSH - 212,006
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
RPS 24.91 13.28 11.96 3.80 9.81 10.91 0.99 81.22%
EPS 0.87 -0.77 0.43 0.02 1.10 0.38 1.64 -11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2886 0.2177 0.1109 0.1067 0.00 0.1022 0.002 150.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 30/07/04 31/07/03 -
Price 0.41 1.20 1.36 0.41 1.54 1.37 1.00 -
P/RPS 0.77 3.78 2.38 2.25 3.06 2.38 0.57 5.70%
P/EPS 21.93 -64.96 66.68 377.92 27.15 68.18 0.35 114.41%
EY 4.56 -1.54 1.50 0.26 3.68 1.47 289.38 -53.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.31 2.57 0.80 0.00 2.54 2.79 -23.33%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/07/04 31/07/03 CAGR
Date 26/02/09 27/02/08 28/02/07 24/02/06 - - - -
Price 0.37 0.94 1.28 0.44 0.00 0.00 0.00 -
P/RPS 0.69 2.96 2.24 2.42 0.00 0.00 0.00 -
P/EPS 19.79 -50.89 62.76 405.58 0.00 0.00 0.00 -
EY 5.05 -1.97 1.59 0.25 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.81 2.42 0.86 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