[SALCON] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 984.87%
YoY- 1781.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
Revenue 369,873 252,501 134,600 121,290 85,806 38,565 99,411 26.94%
PBT 33,458 16,029 -5,138 549 3,688 1,428 17,326 12.69%
Tax -7,385 -4,140 -1,336 4,469 -3,121 -1,198 -6,137 3.41%
NP 26,073 11,889 -6,474 5,018 567 230 11,189 16.60%
-
NP to SH 22,053 8,822 -7,841 4,327 567 230 11,189 13.11%
-
Tax Rate 22.07% 25.83% - -814.03% 84.63% 83.89% 35.42% -
Total Cost 343,800 240,612 141,074 116,272 85,239 38,335 88,222 28.01%
-
Net Worth 309,610 292,599 220,720 112,444 0 108,123 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
Div 7,036 - - - - - - -
Div Payout % 31.91% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
Net Worth 309,610 292,599 220,720 112,444 0 108,123 0 -
NOSH 469,107 471,935 424,463 212,158 191,666 212,006 197,272 17.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
NP Margin 7.05% 4.71% -4.81% 4.14% 0.66% 0.60% 11.26% -
ROE 7.12% 3.02% -3.55% 3.85% 0.00% 0.21% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
RPS 78.85 53.50 31.71 57.17 44.77 18.19 50.39 8.47%
EPS 4.70 1.87 -1.85 2.04 0.30 0.11 5.67 -3.34%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.52 0.53 0.00 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 212,158
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
RPS 36.53 24.94 13.29 11.98 8.48 3.81 9.82 26.94%
EPS 2.18 0.87 -0.77 0.43 0.06 0.02 1.11 13.03%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.289 0.218 0.1111 0.00 0.1068 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/12/05 30/06/04 -
Price 0.69 0.41 1.20 1.36 0.56 0.41 1.54 -
P/RPS 0.88 0.77 3.78 2.38 1.25 2.25 3.06 -20.25%
P/EPS 14.68 21.93 -64.96 66.68 189.30 377.92 27.15 -10.56%
EY 6.81 4.56 -1.54 1.50 0.53 0.26 3.68 11.82%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.66 2.31 2.57 0.00 0.80 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 30/06/04 CAGR
Date 24/02/10 26/02/09 27/02/08 28/02/07 19/08/05 24/02/06 - -
Price 0.68 0.37 0.94 1.28 0.54 0.44 0.00 -
P/RPS 0.86 0.69 2.96 2.24 1.21 2.42 0.00 -
P/EPS 14.46 19.79 -50.89 62.76 182.54 405.58 0.00 -
EY 6.91 5.05 -1.97 1.59 0.55 0.25 0.00 -
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.60 1.81 2.42 0.00 0.86 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