[SALCON] YoY TTM Result on 31-Jul-2003 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 60.13%
YoY- 365.63%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Revenue 85,806 99,411 110,617 10,033 3,555 5,166 12,750 79.72%
PBT 3,688 17,326 6,686 17,466 -4,777 -6,247 -7,875 -
Tax -3,121 -6,137 -2,822 -872 0 0 4,636 -
NP 567 11,189 3,864 16,594 -4,777 -6,247 -3,239 -
-
NP to SH 567 11,189 3,864 16,594 -4,777 -6,247 -7,868 -
-
Tax Rate 84.63% 35.42% 42.21% 4.99% - - - -
Total Cost 85,239 88,222 106,753 -6,561 8,332 11,413 15,989 67.29%
-
Net Worth 0 0 103,649 2,052 -87,799 0 -78,200 -
Dividend
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Net Worth 0 0 103,649 2,052 -87,799 0 -78,200 -
NOSH 191,666 197,272 192,300 5,734 19,999 20,000 20,000 100.36%
Ratio Analysis
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
NP Margin 0.66% 11.26% 3.49% 165.39% -134.37% -120.93% -25.40% -
ROE 0.00% 0.00% 3.73% 808.31% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
RPS 44.77 50.39 57.52 174.96 17.78 25.83 63.75 -10.29%
EPS 0.30 5.67 2.01 289.38 -23.89 -31.24 -39.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.539 0.358 -4.39 0.00 -3.91 -
Adjusted Per Share Value based on latest NOSH - 5,734
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
RPS 8.46 9.81 10.91 0.99 0.35 0.51 1.26 79.59%
EPS 0.06 1.10 0.38 1.64 -0.47 -0.62 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1022 0.002 -0.0866 0.00 -0.0771 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Date 30/06/05 30/06/04 30/07/04 31/07/03 31/03/03 - - -
Price 0.56 1.54 1.37 1.00 1.00 0.00 0.00 -
P/RPS 1.25 3.06 2.38 0.57 5.63 0.00 0.00 -
P/EPS 189.30 27.15 68.18 0.35 -4.19 0.00 0.00 -
EY 0.53 3.68 1.47 289.38 -23.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.54 2.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Date 19/08/05 - - - - - 30/05/02 -
Price 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 182.54 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.55 0.00 0.00 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 0.00 0.00 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