[SALCON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -790.0%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,941 45,303 53,619 25,263 28,284 27,434 22,598 95.97%
PBT 4,938 2,796 -6,456 -385 922 781 -787 -
Tax -871 -337 -929 625 -525 -507 6,004 -
NP 4,067 2,459 -7,385 240 397 274 5,217 -15.30%
-
NP to SH 3,679 1,793 -7,822 -207 30 158 4,816 -16.44%
-
Tax Rate 17.64% 12.05% - - 56.94% 64.92% - -
Total Cost 57,874 42,844 61,004 25,023 27,887 27,160 17,381 123.14%
-
Net Worth 279,417 259,984 220,720 223,560 162,000 102,699 112,444 83.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 279,417 259,984 220,720 223,560 162,000 102,699 112,444 83.56%
NOSH 465,696 448,249 424,463 413,999 300,000 197,500 212,158 68.98%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.57% 5.43% -13.77% 0.95% 1.40% 1.00% 23.09% -
ROE 1.32% 0.69% -3.54% -0.09% 0.02% 0.15% 4.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.30 10.11 12.63 6.10 9.43 13.89 10.65 15.98%
EPS 0.79 0.40 -1.84 -0.05 0.01 0.08 2.27 -50.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.52 0.54 0.54 0.52 0.53 8.62%
Adjusted Per Share Value based on latest NOSH - 413,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.98 4.38 5.18 2.44 2.73 2.65 2.18 96.07%
EPS 0.36 0.17 -0.76 -0.02 0.00 0.02 0.47 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2511 0.2132 0.2159 0.1565 0.0992 0.1086 83.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.46 0.70 1.20 1.21 0.96 1.30 1.36 -
P/RPS 3.46 6.93 9.50 19.83 10.18 9.36 12.77 -58.16%
P/EPS 58.23 175.00 -65.12 -2,420.00 9,600.00 1,625.00 59.91 -1.88%
EY 1.72 0.57 -1.54 -0.04 0.01 0.06 1.67 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.21 2.31 2.24 1.78 2.50 2.57 -55.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 28/02/07 -
Price 0.47 0.65 0.94 1.08 1.15 0.88 1.28 -
P/RPS 3.53 6.43 7.44 17.70 12.20 6.34 12.02 -55.85%
P/EPS 59.49 162.50 -51.01 -2,160.00 11,500.00 1,100.00 56.39 3.63%
EY 1.68 0.62 -1.96 -0.05 0.01 0.09 1.77 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.12 1.81 2.00 2.13 1.69 2.42 -53.02%

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