[SALCON] QoQ TTM 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- 10.73%
YoY- 1080.98%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 186,126 152,469 134,600 103,579 108,969 115,641 121,290 33.07%
PBT 893 -3,123 -5,138 531 1,225 877 549 38.35%
Tax -1,512 -1,166 -1,336 5,597 4,037 4,251 4,469 -
NP -619 -4,289 -6,474 6,128 5,262 5,128 5,018 -
-
NP to SH -2,557 -6,206 -7,841 4,797 4,332 4,326 4,327 -
-
Tax Rate 169.32% - - -1,054.05% -329.55% -484.72% -814.03% -
Total Cost 186,745 156,758 141,074 97,451 103,707 110,513 116,272 37.18%
-
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 -0.33% -2.81% -4.81% 5.92% 4.83% 4.43% 4.14% -
ROE -0.92% -2.39% -3.55% 2.15% 2.67% 4.21% 3.85% -
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 39.97 34.01 31.71 25.02 36.32 58.55 57.17 -21.24%
EPS -0.55 -1.38 -1.85 1.16 1.44 2.19 2.04 -
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 17.98 14.73 13.00 10.00 10.52 11.17 11.71 33.12%
EPS -0.25 -0.60 -0.76 0.46 0.42 0.42 0.42 -
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 1.15 2.06 3.78 4.84 2.64 2.22 2.38 -38.45%
P/EPS -83.78 -50.56 -64.96 104.43 66.48 59.35 66.68 -
EY -1.19 -1.98 -1.54 0.96 1.50 1.68 1.50 -
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 1.18 1.91 2.96 4.32 3.17 1.50 2.24 -34.79%
P/EPS -85.60 -46.95 -50.89 93.21 79.64 40.18 62.76 -
EY -1.17 -2.13 -1.97 1.07 1.26 2.49 1.59 -
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