[SALCON] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
01-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 41.55%
YoY- 504.69%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
Revenue 33,083 91,208 2,523 44,741 9,826 3,183 19,338 11.95%
PBT 453 -953 10,363 26,618 -7,174 -5,804 -13,308 -
Tax -289 -501 0 -3,130 3 0 13,398 -
NP 164 -1,454 10,363 23,488 -7,171 -5,804 90 13.45%
-
NP to SH 159 -1,454 10,363 23,488 -7,171 -5,804 -13,302 -
-
Tax Rate 63.80% - 0.00% 11.76% - - - -
Total Cost 32,919 92,662 -7,840 21,253 16,997 8,987 19,248 11.95%
-
Net Worth 125,050 104,289 -74,393 83,287 -83,599 0 -69,385 -
Dividend
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
Net Worth 125,050 104,289 -74,393 83,287 -83,599 0 -69,385 -
NOSH 205,000 193,846 19,998 167,244 20,000 19,914 19,995 63.17%
Ratio Analysis
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
NP Margin 0.50% -1.59% 410.74% 52.50% -72.98% -182.34% 0.47% -
ROE 0.13% -1.39% 0.00% 28.20% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
RPS 16.14 47.05 12.62 26.75 49.13 15.98 96.71 -31.38%
EPS 0.08 -0.75 51.82 14.04 -35.86 -29.14 -66.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.538 -3.72 0.498 -4.18 0.00 -3.47 -
Adjusted Per Share Value based on latest NOSH - 167,244
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
RPS 3.20 8.81 0.24 4.32 0.95 0.31 1.87 11.96%
EPS 0.02 -0.14 1.00 2.27 -0.69 -0.56 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1007 -0.0718 0.0804 -0.0807 0.00 -0.067 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
Date 31/03/06 29/10/04 30/06/03 31/10/03 - 31/10/02 - -
Price 0.56 1.02 1.00 2.77 0.00 1.03 0.00 -
P/RPS 3.47 2.17 7.93 10.35 0.00 6.44 0.00 -
P/EPS 722.01 -135.99 1.93 19.72 0.00 -3.53 0.00 -
EY 0.14 -0.74 51.82 5.07 0.00 -28.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.90 0.00 5.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 CAGR
Date 23/05/06 - - - 29/08/02 - 30/08/01 -
Price 0.50 0.00 0.00 0.00 1.03 0.00 0.00 -
P/RPS 3.10 0.00 0.00 0.00 2.10 0.00 0.00 -
P/EPS 644.65 0.00 0.00 0.00 -2.87 0.00 0.00 -
EY 0.16 0.00 0.00 0.00 -34.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 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