[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -96.35%
YoY- -3.66%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 134,600 80,981 55,718 27,434 121,290 98,692 68,039 57.39%
PBT -5,138 1,318 1,703 781 549 1,336 1,027 -
Tax -1,336 -407 -1,032 -507 4,469 -1,535 -600 70.26%
NP -6,474 911 671 274 5,018 -199 427 -
-
NP to SH -7,841 -19 188 158 4,327 -489 183 -
-
Tax Rate - 30.88% 60.60% 64.92% -814.03% 114.90% 58.42% -
Total Cost 141,074 80,070 55,047 27,160 116,272 98,891 67,612 63.06%
-
Net Worth 181,452 102,600 145,028 102,699 112,417 108,430 103,699 45.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 181,452 102,600 145,028 102,699 112,417 108,430 103,699 45.06%
NOSH 342,363 190,000 268,571 197,500 212,107 212,608 203,333 41.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -4.81% 1.12% 1.20% 1.00% 4.14% -0.20% 0.63% -
ROE -4.32% -0.02% 0.13% 0.15% 3.85% -0.45% 0.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.31 42.62 20.75 13.89 57.18 46.42 33.46 11.30%
EPS -2.29 -0.01 0.07 0.08 2.04 -0.23 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.54 0.52 0.53 0.51 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 197,500
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.00 7.82 5.38 2.65 11.71 9.53 6.57 57.41%
EPS -0.76 0.00 0.02 0.02 0.42 -0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.0991 0.1401 0.0992 0.1086 0.1047 0.1002 44.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.21 0.96 1.30 1.36 0.95 0.50 -
P/RPS 3.05 2.84 4.63 9.36 2.38 2.05 1.49 61.00%
P/EPS -52.40 -12,100.00 1,371.43 1,625.00 66.67 -413.04 555.56 -
EY -1.91 -0.01 0.07 0.06 1.50 -0.24 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.24 1.78 2.50 2.57 1.86 0.98 74.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 14/05/07 28/02/07 28/11/06 12/09/06 -
Price 0.94 1.08 1.15 0.88 1.28 1.45 0.71 -
P/RPS 2.39 2.53 5.54 6.34 2.24 3.12 2.12 8.29%
P/EPS -41.04 -10,800.00 1,642.86 1,100.00 62.75 -630.43 788.89 -
EY -2.44 -0.01 0.06 0.09 1.59 -0.16 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.00 2.13 1.69 2.42 2.84 1.39 17.43%

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