[SALCON] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -44.21%
YoY- -35.79%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 109,736 121,290 131,589 136,078 132,332 162,379 125,708 -8.66%
PBT 3,124 549 1,781 2,054 1,812 -22,903 4,953 -26.47%
Tax -2,028 4,469 -2,046 -1,200 -1,156 -4,609 -4,399 -40.35%
NP 1,096 5,018 -265 854 656 -27,512 553 57.84%
-
NP to SH 632 4,327 -652 366 656 -27,512 553 9.31%
-
Tax Rate 64.92% -814.03% 114.88% 58.42% 63.80% - 88.81% -
Total Cost 108,640 116,272 131,854 135,224 131,676 189,891 125,154 -9.01%
-
Net Worth 102,699 112,417 108,430 103,699 125,050 119,702 100,645 1.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 102,699 112,417 108,430 103,699 125,050 119,702 100,645 1.35%
NOSH 197,500 212,107 212,608 203,333 205,000 196,233 193,548 1.35%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.00% 4.14% -0.20% 0.63% 0.50% -16.94% 0.44% -
ROE 0.62% 3.85% -0.60% 0.35% 0.52% -22.98% 0.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 55.56 57.18 61.89 66.92 64.55 82.75 64.95 -9.89%
EPS 0.32 2.04 -0.31 0.18 0.32 -14.02 0.29 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.51 0.51 0.61 0.61 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.60 11.71 12.71 13.14 12.78 15.68 12.14 -8.65%
EPS 0.06 0.42 -0.06 0.04 0.06 -2.66 0.05 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.1086 0.1047 0.1002 0.1208 0.1156 0.0972 1.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.36 0.95 0.50 0.56 0.41 0.49 -
P/RPS 2.34 2.38 1.53 0.75 0.87 0.50 0.75 113.66%
P/EPS 406.25 66.67 -309.78 277.78 175.00 -2.92 171.24 77.97%
EY 0.25 1.50 -0.32 0.36 0.57 -34.20 0.58 -42.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.57 1.86 0.98 0.92 0.67 0.94 92.07%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 24/11/05 -
Price 0.88 1.28 1.45 0.71 0.50 0.44 0.47 -
P/RPS 1.58 2.24 2.34 1.06 0.77 0.53 0.72 68.94%
P/EPS 275.00 62.75 -472.83 394.44 156.25 -3.14 164.25 41.04%
EY 0.36 1.59 -0.21 0.25 0.64 -31.86 0.61 -29.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.42 2.84 1.39 0.82 0.72 0.90 52.26%

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