[SALCON] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ--%
YoY- 401.5%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Revenue 153,752 144,592 7,510 4,332 0 6,778 0 -
PBT 33,184 30,640 7,103 47,420 0 -10,581 0 -
Tax -11,240 -9,032 -872 0 0 1 0 -
NP 21,944 21,608 6,231 47,420 0 -10,580 0 -
-
NP to SH 21,944 21,608 6,231 47,420 0 -10,580 0 -
-
Tax Rate 33.87% 29.48% 12.28% 0.00% - - - -
Total Cost 131,808 122,984 1,279 -43,088 0 17,358 0 -
-
Net Worth 100,293 83,287 2,052 -74,393 0 -87,783 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Net Worth 100,293 83,287 2,052 -74,393 0 -87,783 0 -
NOSH 188,522 167,244 5,734 19,998 19,996 19,996 19,999 842.65%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
NP Margin 14.27% 14.94% 82.97% 1,094.64% 0.00% -156.09% 0.00% -
ROE 21.88% 25.94% 303.52% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
RPS 81.56 86.46 130.96 21.66 0.00 33.90 0.00 -
EPS 11.64 12.92 108.66 237.12 0.00 -52.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.532 0.498 0.358 -3.72 0.00 -4.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,998
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
RPS 14.85 13.96 0.73 0.42 0.00 0.65 0.00 -
EPS 2.12 2.09 0.60 4.58 0.00 -1.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0804 0.002 -0.0718 0.00 -0.0848 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Date 30/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 -
Price 2.43 2.77 1.00 1.00 1.00 1.00 1.00 -
P/RPS 2.98 3.20 0.76 4.62 0.00 2.95 0.00 -
P/EPS 20.88 21.44 0.92 0.42 0.00 -1.89 0.00 -
EY 4.79 4.66 108.66 237.12 0.00 -52.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 5.56 2.79 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Date 29/03/04 01/12/03 22/09/03 29/08/03 - 30/05/03 - -
Price 2.12 2.34 2.32 1.00 0.00 1.00 0.00 -
P/RPS 2.60 2.71 1.77 4.62 0.00 2.95 0.00 -
P/EPS 18.21 18.11 2.14 0.42 0.00 -1.89 0.00 -
EY 5.49 5.52 46.84 237.12 0.00 -52.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 4.70 6.48 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