[SALCON] QoQ Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 68.25%
YoY- -94.93%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 162,379 136,184 112,654 85,806 47,241 21,319 146,766 7.38%
PBT -22,903 5,366 4,447 3,688 2,260 1,293 14,347 -
Tax -4,609 -4,766 -3,877 -3,121 -1,923 -1,041 -5,081 -6.63%
NP -27,512 600 570 567 337 252 9,266 -
-
NP to SH -27,512 600 570 567 337 252 9,266 -
-
Tax Rate - 88.82% 87.18% 84.63% 85.09% 80.51% 35.42% -
Total Cost 189,891 135,584 112,084 85,239 46,904 21,067 137,500 25.54%
-
Net Worth 119,702 100,645 98,799 101,668 107,047 104,289 102,764 11.34%
Dividend
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 119,702 100,645 98,799 101,668 107,047 104,289 102,764 11.34%
NOSH 196,233 193,548 189,999 195,517 198,235 193,846 190,658 2.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin -16.94% 0.44% 0.51% 0.66% 0.71% 1.18% 6.31% -
ROE -22.98% 0.60% 0.58% 0.56% 0.31% 0.24% 9.02% -
Per Share
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 82.75 70.36 59.29 43.89 23.83 11.00 76.98 5.22%
EPS -14.02 0.31 0.30 0.29 0.17 0.13 4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.52 0.52 0.52 0.54 0.538 0.539 9.11%
Adjusted Per Share Value based on latest NOSH - 191,666
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 15.68 13.15 10.88 8.29 4.56 2.06 14.17 7.39%
EPS -2.66 0.06 0.06 0.05 0.03 0.02 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.0972 0.0954 0.0982 0.1034 0.1007 0.0992 11.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/12/05 30/09/05 30/06/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.41 0.49 0.56 0.70 1.07 1.02 1.37 -
P/RPS 0.50 0.70 0.94 1.60 4.49 9.27 1.78 -59.12%
P/EPS -2.92 158.06 186.67 241.38 629.41 784.62 28.19 -
EY -34.20 0.63 0.54 0.41 0.16 0.13 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.94 1.08 1.35 1.98 1.90 2.54 -60.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/02/06 24/11/05 19/08/05 27/06/05 23/03/05 21/12/04 20/09/04 -
Price 0.44 0.47 0.54 0.58 0.83 1.02 1.07 -
P/RPS 0.53 0.67 0.91 1.32 3.48 9.27 1.39 -49.30%
P/EPS -3.14 151.61 180.00 200.00 488.24 784.62 22.02 -
EY -31.86 0.66 0.56 0.50 0.20 0.13 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 1.04 1.12 1.54 1.90 1.99 -51.14%

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