[SALCON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 102.38%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 121,290 131,589 136,078 132,332 162,379 125,708 112,654 5.03%
PBT 549 1,781 2,054 1,812 -22,903 4,953 4,447 -75.11%
Tax 4,469 -2,046 -1,200 -1,156 -4,609 -4,399 -3,877 -
NP 5,018 -265 854 656 -27,512 553 570 324.66%
-
NP to SH 4,327 -652 366 656 -27,512 553 570 284.83%
-
Tax Rate -814.03% 114.88% 58.42% 63.80% - 88.81% 87.18% -
Total Cost 116,272 131,854 135,224 131,676 189,891 125,154 112,084 2.46%
-
Net Worth 112,417 108,430 103,699 125,050 119,702 100,645 98,799 8.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 112,417 108,430 103,699 125,050 119,702 100,645 98,799 8.96%
NOSH 212,107 212,608 203,333 205,000 196,233 193,548 189,999 7.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.14% -0.20% 0.63% 0.50% -16.94% 0.44% 0.51% -
ROE 3.85% -0.60% 0.35% 0.52% -22.98% 0.55% 0.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.18 61.89 66.92 64.55 82.75 64.95 59.29 -2.38%
EPS 2.04 -0.31 0.18 0.32 -14.02 0.29 0.30 257.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.51 0.61 0.61 0.52 0.52 1.27%
Adjusted Per Share Value based on latest NOSH - 205,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.71 12.71 13.14 12.78 15.68 12.14 10.88 5.00%
EPS 0.42 -0.06 0.04 0.06 -2.66 0.05 0.06 264.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.1047 0.1002 0.1208 0.1156 0.0972 0.0954 8.99%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.36 0.95 0.50 0.56 0.41 0.49 0.56 -
P/RPS 2.38 1.53 0.75 0.87 0.50 0.75 0.94 85.45%
P/EPS 66.67 -309.78 277.78 175.00 -2.92 171.24 186.67 -49.56%
EY 1.50 -0.32 0.36 0.57 -34.20 0.58 0.54 97.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.86 0.98 0.92 0.67 0.94 1.08 77.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 24/11/05 19/08/05 -
Price 1.28 1.45 0.71 0.50 0.44 0.47 0.54 -
P/RPS 2.24 2.34 1.06 0.77 0.53 0.72 0.91 82.00%
P/EPS 62.75 -472.83 394.44 156.25 -3.14 164.25 180.00 -50.37%
EY 1.59 -0.21 0.25 0.64 -31.86 0.61 0.56 100.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.84 1.39 0.82 0.72 0.90 1.04 75.32%

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