[SALCON] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 984.87%
YoY- 1781.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 103,579 108,969 115,641 121,290 98,692 68,039 33,083 113.86%
PBT 531 1,225 877 549 1,336 1,027 453 11.16%
Tax 5,597 4,037 4,251 4,469 -1,535 -600 -289 -
NP 6,128 5,262 5,128 5,018 -199 427 164 1015.21%
-
NP to SH 4,797 4,332 4,326 4,327 -489 183 159 867.12%
-
Tax Rate -1,054.05% -329.55% -484.72% -814.03% 114.90% 58.42% 63.80% -
Total Cost 97,451 103,707 110,513 116,272 98,891 67,612 32,919 106.03%
-
Net Worth 223,560 162,000 102,699 112,444 107,100 122,400 125,050 47.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 223,560 162,000 102,699 112,444 107,100 122,400 125,050 47.24%
NOSH 413,999 300,000 197,500 212,158 210,000 240,000 205,000 59.70%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.92% 4.83% 4.43% 4.14% -0.20% 0.63% 0.50% -
ROE 2.15% 2.67% 4.21% 3.85% -0.46% 0.15% 0.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.02 36.32 58.55 57.17 47.00 28.35 16.14 33.90%
EPS 1.16 1.44 2.19 2.04 -0.23 0.08 0.08 493.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.52 0.53 0.51 0.51 0.61 -7.79%
Adjusted Per Share Value based on latest NOSH - 212,158
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.00 10.52 11.17 11.71 9.53 6.57 3.20 113.59%
EPS 0.46 0.42 0.42 0.42 -0.05 0.02 0.02 707.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2159 0.1565 0.0992 0.1086 0.1034 0.1182 0.1208 47.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.21 0.96 1.30 1.36 0.95 0.50 0.56 -
P/RPS 4.84 2.64 2.22 2.38 2.02 1.76 3.47 24.81%
P/EPS 104.43 66.48 59.35 66.68 -407.98 655.74 722.01 -72.41%
EY 0.96 1.50 1.68 1.50 -0.25 0.15 0.14 260.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.78 2.50 2.57 1.86 0.98 0.92 80.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 -
Price 1.08 1.15 0.88 1.28 1.45 0.71 0.50 -
P/RPS 4.32 3.17 1.50 2.24 3.09 2.50 3.10 24.73%
P/EPS 93.21 79.64 40.18 62.76 -622.70 931.15 644.65 -72.41%
EY 1.07 1.26 2.49 1.59 -0.16 0.11 0.16 254.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.13 1.69 2.42 2.84 1.39 0.82 81.09%

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