[SALCON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -367.21%
YoY- -255.24%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 108,969 115,641 121,290 98,692 68,039 33,083 38,565 100.24%
PBT 1,225 877 549 1,336 1,027 453 1,428 -9.74%
Tax 4,037 4,251 4,469 -1,535 -600 -289 -1,198 -
NP 5,262 5,128 5,018 -199 427 164 230 710.53%
-
NP to SH 4,332 4,326 4,327 -489 183 159 230 611.71%
-
Tax Rate -329.55% -484.72% -814.03% 114.90% 58.42% 63.80% 83.89% -
Total Cost 103,707 110,513 116,272 98,891 67,612 32,919 38,335 94.50%
-
Net Worth 162,000 102,699 112,444 107,100 122,400 125,050 108,123 31.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 162,000 102,699 112,444 107,100 122,400 125,050 108,123 31.03%
NOSH 300,000 197,500 212,158 210,000 240,000 205,000 212,006 26.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.83% 4.43% 4.14% -0.20% 0.63% 0.50% 0.60% -
ROE 2.67% 4.21% 3.85% -0.46% 0.15% 0.13% 0.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.32 58.55 57.17 47.00 28.35 16.14 18.19 58.76%
EPS 1.44 2.19 2.04 -0.23 0.08 0.08 0.11 458.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.51 0.51 0.61 0.51 3.89%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.52 11.17 11.71 9.53 6.57 3.20 3.72 100.35%
EPS 0.42 0.42 0.42 -0.05 0.02 0.02 0.02 665.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1565 0.0992 0.1086 0.1034 0.1182 0.1208 0.1044 31.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.96 1.30 1.36 0.95 0.50 0.56 0.41 -
P/RPS 2.64 2.22 2.38 2.02 1.76 3.47 2.25 11.27%
P/EPS 66.48 59.35 66.68 -407.98 655.74 722.01 377.92 -68.70%
EY 1.50 1.68 1.50 -0.25 0.15 0.14 0.26 222.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.50 2.57 1.86 0.98 0.92 0.80 70.68%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 -
Price 1.15 0.88 1.28 1.45 0.71 0.50 0.44 -
P/RPS 3.17 1.50 2.24 3.09 2.50 3.10 2.42 19.77%
P/EPS 79.64 40.18 62.76 -622.70 931.15 644.65 405.58 -66.31%
EY 1.26 2.49 1.59 -0.16 0.11 0.16 0.25 194.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.69 2.42 2.84 1.39 0.82 0.86 83.36%

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