[SALCON] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -26.98%
YoY- -97.94%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
Revenue 98,692 68,039 33,083 38,565 64,487 85,806 133,160 -19.02%
PBT 1,336 1,027 453 1,428 2,395 3,688 708 56.42%
Tax -1,535 -600 -289 -1,198 -2,080 -3,121 -2,064 -18.83%
NP -199 427 164 230 315 567 -1,356 -74.13%
-
NP to SH -489 183 159 230 315 567 -1,356 -51.26%
-
Tax Rate 114.90% 58.42% 63.80% 83.89% 86.85% 84.63% 291.53% -
Total Cost 98,891 67,612 32,919 38,335 64,172 85,239 134,516 -19.49%
-
Net Worth 107,100 122,400 125,050 108,123 0 0 99,666 5.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
Net Worth 107,100 122,400 125,050 108,123 0 0 99,666 5.19%
NOSH 210,000 240,000 205,000 212,006 150,000 191,666 191,666 6.64%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
NP Margin -0.20% 0.63% 0.50% 0.60% 0.49% 0.66% -1.02% -
ROE -0.46% 0.15% 0.13% 0.21% 0.00% 0.00% -1.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
RPS 47.00 28.35 16.14 18.19 42.99 44.77 69.47 -24.06%
EPS -0.23 0.08 0.08 0.11 0.21 0.30 -0.71 -54.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.61 0.51 0.00 0.00 0.52 -1.35%
Adjusted Per Share Value based on latest NOSH - 212,006
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
RPS 9.53 6.57 3.20 3.72 6.23 8.29 12.86 -19.03%
EPS -0.05 0.02 0.02 0.02 0.03 0.05 -0.13 -48.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 0.1182 0.1208 0.1044 0.00 0.00 0.0963 5.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 29/04/05 -
Price 0.95 0.50 0.56 0.41 0.49 0.56 0.70 -
P/RPS 2.02 1.76 3.47 2.25 1.14 1.25 1.01 62.97%
P/EPS -407.98 655.74 722.01 377.92 233.33 189.30 -98.94 171.35%
EY -0.25 0.15 0.14 0.26 0.43 0.53 -1.01 -62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.98 0.92 0.80 0.00 0.00 1.35 25.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 CAGR
Date 28/11/06 12/09/06 23/05/06 24/02/06 24/11/05 19/08/05 27/06/05 -
Price 1.45 0.71 0.50 0.44 0.47 0.54 0.58 -
P/RPS 3.09 2.50 3.10 2.42 1.09 1.21 0.83 152.49%
P/EPS -622.70 931.15 644.65 405.58 223.81 182.54 -81.98 317.32%
EY -0.16 0.11 0.16 0.25 0.45 0.55 -1.22 -76.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.39 0.82 0.86 0.00 0.00 1.12 92.63%

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