[SALCON] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 58.8%
YoY- -159.03%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 286,961 252,501 225,400 186,126 152,469 134,600 103,579 97.13%
PBT 17,749 16,029 4,890 893 -3,123 -5,138 531 935.44%
Tax -4,675 -4,140 -3,062 -1,512 -1,166 -1,336 5,597 -
NP 13,074 11,889 1,828 -619 -4,289 -6,474 6,128 65.65%
-
NP to SH 10,276 8,822 -497 -2,557 -6,206 -7,841 4,797 66.09%
-
Tax Rate 26.34% 25.83% 62.62% 169.32% - - -1,054.05% -
Total Cost 273,887 240,612 223,572 186,745 156,758 141,074 97,451 99.02%
-
Net Worth 305,876 292,599 287,214 279,417 259,984 220,720 223,560 23.22%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 305,876 292,599 287,214 279,417 259,984 220,720 223,560 23.22%
NOSH 470,579 471,935 463,249 465,696 448,249 424,463 413,999 8.90%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.56% 4.71% 0.81% -0.33% -2.81% -4.81% 5.92% -
ROE 3.36% 3.02% -0.17% -0.92% -2.39% -3.55% 2.15% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 60.98 53.50 48.66 39.97 34.01 31.71 25.02 81.00%
EPS 2.18 1.87 -0.11 -0.55 -1.38 -1.85 1.16 52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.62 0.60 0.58 0.52 0.54 13.14%
Adjusted Per Share Value based on latest NOSH - 465,696
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 27.71 24.39 21.77 17.98 14.73 13.00 10.00 97.16%
EPS 0.99 0.85 -0.05 -0.25 -0.60 -0.76 0.46 66.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2826 0.2774 0.2699 0.2511 0.2132 0.2159 23.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.32 0.41 0.40 0.46 0.70 1.20 1.21 -
P/RPS 0.52 0.77 0.82 1.15 2.06 3.78 4.84 -77.36%
P/EPS 14.65 21.93 -372.84 -83.78 -50.56 -64.96 104.43 -72.96%
EY 6.82 4.56 -0.27 -1.19 -1.98 -1.54 0.96 269.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.65 0.77 1.21 2.31 2.24 -63.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 -
Price 0.50 0.37 0.40 0.47 0.65 0.94 1.08 -
P/RPS 0.82 0.69 0.82 1.18 1.91 2.96 4.32 -66.93%
P/EPS 22.90 19.79 -372.84 -85.60 -46.95 -50.89 93.21 -60.73%
EY 4.37 5.05 -0.27 -1.17 -2.13 -1.97 1.07 155.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 0.65 0.78 1.12 1.81 2.00 -47.04%

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