[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 47,241 21,319 146,766 0 99,411 76,876 36,148 23.77%
PBT 2,260 1,293 14,347 0 17,326 16,592 7,660 -62.19%
Tax -1,923 -1,041 -5,081 0 -6,137 -5,620 -2,258 -12.01%
NP 337 252 9,266 0 11,189 10,972 5,402 -89.04%
-
NP to SH 337 252 9,266 0 11,189 10,972 5,402 -89.04%
-
Tax Rate 85.09% 80.51% 35.42% - 35.42% 33.87% 29.48% -
Total Cost 46,904 21,067 137,500 0 88,222 65,904 30,746 40.01%
-
Net Worth 107,047 104,289 102,764 0 102,976 100,293 83,287 22.14%
Dividend
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 107,047 104,289 102,764 0 102,976 100,293 83,287 22.14%
NOSH 198,235 193,846 190,658 189,644 189,644 188,522 167,244 14.50%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.71% 1.18% 6.31% 0.00% 11.26% 14.27% 14.94% -
ROE 0.31% 0.24% 9.02% 0.00% 10.87% 10.94% 6.49% -
Per Share
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 23.83 11.00 76.98 0.00 52.42 40.78 21.61 8.10%
EPS 0.17 0.13 4.86 0.00 5.90 5.82 3.23 -90.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.538 0.539 0.00 0.543 0.532 0.498 6.66%
Adjusted Per Share Value based on latest NOSH - 197,272
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 4.56 2.06 14.17 0.00 9.60 7.42 3.49 23.75%
EPS 0.03 0.02 0.89 0.00 1.08 1.06 0.52 -89.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 0.1007 0.0992 0.00 0.0995 0.0969 0.0804 22.20%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 31/10/03 -
Price 1.07 1.02 1.37 1.54 2.10 2.43 2.77 -
P/RPS 4.49 9.27 1.78 0.00 4.01 5.96 12.82 -56.66%
P/EPS 629.41 784.62 28.19 0.00 35.59 41.75 85.76 389.63%
EY 0.16 0.13 3.55 0.00 2.81 2.40 1.17 -79.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.90 2.54 0.00 3.87 4.57 5.56 -56.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/03/05 21/12/04 20/09/04 - 28/06/04 29/03/04 01/12/03 -
Price 0.83 1.02 1.07 0.00 1.55 2.12 2.34 -
P/RPS 3.48 9.27 1.39 0.00 2.96 5.20 10.83 -59.53%
P/EPS 488.24 784.62 22.02 0.00 26.27 36.43 72.45 357.44%
EY 0.20 0.13 4.54 0.00 3.81 2.75 1.38 -78.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.90 1.99 0.00 2.85 3.98 4.70 -58.90%

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