[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.99%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 45,303 134,600 80,981 55,718 27,434 121,290 98,692 -40.46%
PBT 2,796 -5,138 1,318 1,703 781 549 1,336 63.54%
Tax -337 -1,336 -407 -1,032 -507 4,469 -1,535 -63.57%
NP 2,459 -6,474 911 671 274 5,018 -199 -
-
NP to SH 1,793 -7,841 -19 188 158 4,327 -489 -
-
Tax Rate 12.05% - 30.88% 60.60% 64.92% -814.03% 114.90% -
Total Cost 42,844 141,074 80,070 55,047 27,160 116,272 98,891 -42.71%
-
Net Worth 259,984 181,452 102,600 145,028 102,699 112,417 108,430 79.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 259,984 181,452 102,600 145,028 102,699 112,417 108,430 79.04%
NOSH 448,249 342,363 190,000 268,571 197,500 212,107 212,608 64.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.43% -4.81% 1.12% 1.20% 1.00% 4.14% -0.20% -
ROE 0.69% -4.32% -0.02% 0.13% 0.15% 3.85% -0.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.11 39.31 42.62 20.75 13.89 57.18 46.42 -63.76%
EPS 0.40 -2.29 -0.01 0.07 0.08 2.04 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.53 0.54 0.54 0.52 0.53 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.38 13.00 7.82 5.38 2.65 11.71 9.53 -40.41%
EPS 0.17 -0.76 0.00 0.02 0.02 0.42 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.1752 0.0991 0.1401 0.0992 0.1086 0.1047 79.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 1.20 1.21 0.96 1.30 1.36 0.95 -
P/RPS 6.93 3.05 2.84 4.63 9.36 2.38 2.05 125.07%
P/EPS 175.00 -52.40 -12,100.00 1,371.43 1,625.00 66.67 -413.04 -
EY 0.57 -1.91 -0.01 0.07 0.06 1.50 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.26 2.24 1.78 2.50 2.57 1.86 -24.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 28/02/07 28/11/06 -
Price 0.65 0.94 1.08 1.15 0.88 1.28 1.45 -
P/RPS 6.43 2.39 2.53 5.54 6.34 2.24 3.12 61.87%
P/EPS 162.50 -41.04 -10,800.00 1,642.86 1,100.00 62.75 -630.43 -
EY 0.62 -2.44 -0.01 0.06 0.09 1.59 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.77 2.00 2.13 1.69 2.42 2.84 -46.19%

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