[SALCON] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -47.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Revenue 99,411 76,876 36,148 7,510 1,083 0 6,778 1088.58%
PBT 17,326 16,592 7,660 7,103 11,855 0 -10,581 -
Tax -6,137 -5,620 -2,258 -872 0 0 1 -
NP 11,189 10,972 5,402 6,231 11,855 0 -10,580 -
-
NP to SH 11,189 10,972 5,402 6,231 11,855 0 -10,580 -
-
Tax Rate 35.42% 33.87% 29.48% 12.28% 0.00% - - -
Total Cost 88,222 65,904 30,746 1,279 -10,772 0 17,358 347.51%
-
Net Worth 102,976 100,293 83,287 2,052 -74,393 0 -87,783 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Net Worth 102,976 100,293 83,287 2,052 -74,393 0 -87,783 -
NOSH 189,644 188,522 167,244 5,734 19,998 19,996 19,996 695.26%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
NP Margin 11.26% 14.27% 14.94% 82.97% 1,094.64% 0.00% -156.09% -
ROE 10.87% 10.94% 6.49% 303.52% 0.00% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 52.42 40.78 21.61 130.96 5.42 0.00 33.90 49.44%
EPS 5.90 5.82 3.23 108.66 59.28 0.00 -52.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.532 0.498 0.358 -3.72 0.00 -4.39 -
Adjusted Per Share Value based on latest NOSH - 5,734
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 9.60 7.42 3.49 0.73 0.10 0.00 0.65 1096.23%
EPS 1.08 1.06 0.52 0.60 1.14 0.00 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0969 0.0804 0.002 -0.0718 0.00 -0.0848 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 -
Price 2.10 2.43 2.77 1.00 1.00 1.00 1.00 -
P/RPS 4.01 5.96 12.82 0.76 18.47 0.00 2.95 32.70%
P/EPS 35.59 41.75 85.76 0.92 1.69 0.00 -1.89 -
EY 2.81 2.40 1.17 108.66 59.28 0.00 -52.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 4.57 5.56 2.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 28/06/04 29/03/04 01/12/03 22/09/03 29/08/03 - 30/05/03 -
Price 1.55 2.12 2.34 2.32 1.00 0.00 1.00 -
P/RPS 2.96 5.20 10.83 1.77 18.47 0.00 2.95 0.31%
P/EPS 26.27 36.43 72.45 2.14 1.69 0.00 -1.89 -
EY 3.81 2.75 1.38 46.84 59.28 0.00 -52.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 3.98 4.70 6.48 0.00 0.00 0.00 -

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