[SALCON] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 15.09%
YoY- -67.72%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 115,641 121,290 98,692 68,039 33,083 38,565 64,487 47.65%
PBT 877 549 1,336 1,027 453 1,428 2,395 -48.84%
Tax 4,251 4,469 -1,535 -600 -289 -1,198 -2,080 -
NP 5,128 5,018 -199 427 164 230 315 543.42%
-
NP to SH 4,326 4,327 -489 183 159 230 315 474.39%
-
Tax Rate -484.72% -814.03% 114.90% 58.42% 63.80% 83.89% 86.85% -
Total Cost 110,513 116,272 98,891 67,612 32,919 38,335 64,172 43.72%
-
Net Worth 102,699 112,444 107,100 122,400 125,050 108,123 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 102,699 112,444 107,100 122,400 125,050 108,123 0 -
NOSH 197,500 212,158 210,000 240,000 205,000 212,006 150,000 20.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.43% 4.14% -0.20% 0.63% 0.50% 0.60% 0.49% -
ROE 4.21% 3.85% -0.46% 0.15% 0.13% 0.21% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 58.55 57.17 47.00 28.35 16.14 18.19 42.99 22.89%
EPS 2.19 2.04 -0.23 0.08 0.08 0.11 0.21 378.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.51 0.51 0.61 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.17 11.71 9.53 6.57 3.20 3.72 6.23 47.63%
EPS 0.42 0.42 -0.05 0.02 0.02 0.02 0.03 481.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.1086 0.1034 0.1182 0.1208 0.1044 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.36 0.95 0.50 0.56 0.41 0.49 -
P/RPS 2.22 2.38 2.02 1.76 3.47 2.25 1.14 56.00%
P/EPS 59.35 66.68 -407.98 655.74 722.01 377.92 233.33 -59.88%
EY 1.68 1.50 -0.25 0.15 0.14 0.26 0.43 148.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.57 1.86 0.98 0.92 0.80 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 24/11/05 -
Price 0.88 1.28 1.45 0.71 0.50 0.44 0.47 -
P/RPS 1.50 2.24 3.09 2.50 3.10 2.42 1.09 23.74%
P/EPS 40.18 62.76 -622.70 931.15 644.65 405.58 223.81 -68.20%
EY 2.49 1.59 -0.16 0.11 0.16 0.25 0.45 213.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.42 2.84 1.39 0.82 0.86 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