[SALCON] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.14%
YoY- 2267.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 152,469 134,600 103,579 108,969 115,641 121,290 98,692 33.60%
PBT -3,123 -5,138 531 1,225 877 549 1,336 -
Tax -1,166 -1,336 5,597 4,037 4,251 4,469 -1,535 -16.73%
NP -4,289 -6,474 6,128 5,262 5,128 5,018 -199 673.02%
-
NP to SH -6,206 -7,841 4,797 4,332 4,326 4,327 -489 443.24%
-
Tax Rate - - -1,054.05% -329.55% -484.72% -814.03% 114.90% -
Total Cost 156,758 141,074 97,451 103,707 110,513 116,272 98,891 35.91%
-
Net Worth 259,984 220,720 223,560 162,000 102,699 112,444 107,100 80.52%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 259,984 220,720 223,560 162,000 102,699 112,444 107,100 80.52%
NOSH 448,249 424,463 413,999 300,000 197,500 212,158 210,000 65.70%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -2.81% -4.81% 5.92% 4.83% 4.43% 4.14% -0.20% -
ROE -2.39% -3.55% 2.15% 2.67% 4.21% 3.85% -0.46% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.01 31.71 25.02 36.32 58.55 57.17 47.00 -19.38%
EPS -1.38 -1.85 1.16 1.44 2.19 2.04 -0.23 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.54 0.54 0.52 0.53 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.73 13.00 10.00 10.52 11.17 11.71 9.53 33.64%
EPS -0.60 -0.76 0.46 0.42 0.42 0.42 -0.05 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2132 0.2159 0.1565 0.0992 0.1086 0.1034 80.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 1.20 1.21 0.96 1.30 1.36 0.95 -
P/RPS 2.06 3.78 4.84 2.64 2.22 2.38 2.02 1.31%
P/EPS -50.56 -64.96 104.43 66.48 59.35 66.68 -407.98 -75.11%
EY -1.98 -1.54 0.96 1.50 1.68 1.50 -0.25 296.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.31 2.24 1.78 2.50 2.57 1.86 -24.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 28/02/07 28/11/06 -
Price 0.65 0.94 1.08 1.15 0.88 1.28 1.45 -
P/RPS 1.91 2.96 4.32 3.17 1.50 2.24 3.09 -27.41%
P/EPS -46.95 -50.89 93.21 79.64 40.18 62.76 -622.70 -82.12%
EY -2.13 -1.97 1.07 1.26 2.49 1.59 -0.16 460.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.81 2.00 2.13 1.69 2.42 2.84 -46.19%

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