[SALCON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.86%
YoY- 38652.63%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 191,412 79,763 252,501 171,781 107,244 45,303 134,600 26.48%
PBT 14,139 4,516 16,029 11,346 7,734 2,796 -5,138 -
Tax -3,299 -872 -4,140 -2,133 -1,208 -337 -1,336 82.79%
NP 10,840 3,644 11,889 9,213 6,526 2,459 -6,474 -
-
NP to SH 9,657 3,247 8,822 7,325 5,472 1,793 -7,841 -
-
Tax Rate 23.33% 19.31% 25.83% 18.80% 15.62% 12.05% - -
Total Cost 180,572 76,119 240,612 162,568 100,718 42,844 141,074 17.90%
-
Net Worth 304,711 305,876 286,766 285,628 273,599 259,984 181,452 41.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 304,711 305,876 286,766 285,628 273,599 259,984 181,452 41.32%
NOSH 468,786 470,579 462,526 460,691 455,999 448,249 342,363 23.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.66% 4.57% 4.71% 5.36% 6.09% 5.43% -4.81% -
ROE 3.17% 1.06% 3.08% 2.56% 2.00% 0.69% -4.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.83 16.95 54.59 37.29 23.52 10.11 39.31 2.56%
EPS 2.06 0.69 1.91 1.59 1.20 0.40 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.62 0.62 0.60 0.58 0.53 14.58%
Adjusted Per Share Value based on latest NOSH - 463,249
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.49 7.70 24.39 16.59 10.36 4.38 13.00 26.49%
EPS 0.93 0.31 0.85 0.71 0.53 0.17 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2954 0.277 0.2759 0.2642 0.2511 0.1752 41.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.32 0.41 0.40 0.46 0.70 1.20 -
P/RPS 1.35 1.89 0.75 1.07 1.96 6.93 3.05 -41.94%
P/EPS 26.70 46.38 21.50 25.16 38.33 175.00 -52.40 -
EY 3.75 2.16 4.65 3.98 2.61 0.57 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.49 0.66 0.65 0.77 1.21 2.26 -47.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 -
Price 0.52 0.50 0.37 0.40 0.47 0.65 0.94 -
P/RPS 1.27 2.95 0.68 1.07 2.00 6.43 2.39 -34.42%
P/EPS 25.24 72.46 19.40 25.16 39.17 162.50 -41.04 -
EY 3.96 1.38 5.16 3.98 2.55 0.62 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.60 0.65 0.78 1.12 1.77 -41.13%

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