[SALCON] YoY TTM Result on 31-Jan-2003 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ-0.0%
YoY- -20.49%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 68,039 94,595 85,469 3,923 3,910 19,509 23,716 20.11%
PBT 1,027 -720 35,550 -5,158 -4,279 -14,337 -6,422 -
Tax -600 -866 -6,492 1 -1 13,413 6,967 -
NP 427 -1,586 29,058 -5,157 -4,280 -924 545 -4.15%
-
NP to SH 183 -1,586 29,058 -5,157 -4,280 -14,316 -6,413 -
-
Tax Rate 58.42% - 18.26% - - - - -
Total Cost 67,612 96,181 56,411 9,080 8,190 20,433 23,171 20.46%
-
Net Worth 122,400 114,750 101,829 0 -84,837 -72,800 -58,800 -
Dividend
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 122,400 114,750 101,829 0 -84,837 -72,800 -58,800 -
NOSH 240,000 212,500 191,408 19,993 19,914 20,000 20,000 54.04%
Ratio Analysis
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.63% -1.68% 34.00% -131.46% -109.46% -4.74% 2.30% -
ROE 0.15% -1.38% 28.54% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.35 44.52 44.65 19.62 19.63 97.55 118.58 -22.02%
EPS 0.08 -0.75 15.18 -25.79 -21.49 -71.58 -32.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.532 0.00 -4.26 -3.64 -2.94 -
Adjusted Per Share Value based on latest NOSH - 19,993
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.57 9.14 8.25 0.38 0.38 1.88 2.29 20.11%
EPS 0.02 -0.15 2.81 -0.50 -0.41 -1.38 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1108 0.0983 0.00 -0.0819 -0.0703 -0.0568 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/06/06 31/01/05 30/01/04 31/01/03 30/09/02 - - -
Price 0.50 1.07 2.43 1.00 1.03 0.00 0.00 -
P/RPS 1.76 2.40 5.44 5.10 5.25 0.00 0.00 -
P/EPS 655.74 -143.36 16.01 -3.88 -4.79 0.00 0.00 -
EY 0.15 -0.70 6.25 -25.79 -20.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.98 4.57 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Date 12/09/06 - 29/03/04 - - 21/11/01 29/11/00 -
Price 0.71 0.00 2.12 0.00 0.00 0.00 0.00 -
P/RPS 2.50 0.00 4.75 0.00 0.00 0.00 0.00 -
P/EPS 931.15 0.00 13.96 0.00 0.00 0.00 0.00 -
EY 0.11 0.00 7.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 3.98 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