[SALCON] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
Revenue 144,592 7,510 4,332 0 6,778 0 7,117 3617.72%
PBT 30,640 7,103 47,420 0 -10,581 0 -12,118 -
Tax -9,032 -872 0 0 1 0 1 -
NP 21,608 6,231 47,420 0 -10,580 0 -12,117 -
-
NP to SH 21,608 6,231 47,420 0 -10,580 0 -12,117 -
-
Tax Rate 29.48% 12.28% 0.00% - - - - -
Total Cost 122,984 1,279 -43,088 0 17,358 0 19,234 827.82%
-
Net Worth 83,287 2,052 -74,393 0 -87,783 0 -85,599 -
Dividend
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
Net Worth 83,287 2,052 -74,393 0 -87,783 0 -85,599 -
NOSH 167,244 5,734 19,998 19,996 19,996 19,999 19,999 1180.61%
Ratio Analysis
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
NP Margin 14.94% 82.97% 1,094.64% 0.00% -156.09% 0.00% -170.25% -
ROE 25.94% 303.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
RPS 86.46 130.96 21.66 0.00 33.90 0.00 35.59 190.29%
EPS 12.92 108.66 237.12 0.00 -52.91 0.00 -60.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.358 -3.72 0.00 -4.39 0.00 -4.28 -
Adjusted Per Share Value based on latest NOSH - 19,999
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
RPS 13.96 0.73 0.42 0.00 0.65 0.00 0.69 3599.15%
EPS 2.09 0.60 4.58 0.00 -1.02 0.00 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.002 -0.0718 0.00 -0.0848 0.00 -0.0827 -
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
Date 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 -
Price 2.77 1.00 1.00 1.00 1.00 1.00 1.00 -
P/RPS 3.20 0.76 4.62 0.00 2.95 0.00 2.81 16.88%
P/EPS 21.44 0.92 0.42 0.00 -1.89 0.00 -1.65 -
EY 4.66 108.66 237.12 0.00 -52.91 0.00 -60.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 2.79 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 CAGR
Date 01/12/03 22/09/03 29/08/03 - 30/05/03 - 28/02/03 -
Price 2.34 2.32 1.00 0.00 1.00 0.00 1.00 -
P/RPS 2.71 1.77 4.62 0.00 2.95 0.00 2.81 -4.25%
P/EPS 18.11 2.14 0.42 0.00 -1.89 0.00 -1.65 -
EY 5.52 46.84 237.12 0.00 -52.91 0.00 -60.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 6.48 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