[SALCON] QoQ TTM Result on 31-Jul-2004 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -65.47%
YoY- -76.71%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Revenue 133,160 94,595 91,208 110,617 99,411 106,921 85,469 42.71%
PBT 708 -720 -953 6,686 17,326 24,429 35,550 -95.67%
Tax -2,064 -866 -501 -2,822 -6,137 -7,009 -6,492 -60.11%
NP -1,356 -1,586 -1,454 3,864 11,189 17,420 29,058 -
-
NP to SH -1,356 -1,586 -1,454 3,864 11,189 17,420 29,058 -
-
Tax Rate 291.53% - - 42.21% 35.42% 28.69% 18.26% -
Total Cost 134,516 96,181 92,662 106,753 88,222 89,501 56,411 100.79%
-
Net Worth 99,666 114,750 104,289 103,649 0 107,119 101,829 -1.70%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Net Worth 99,666 114,750 104,289 103,649 0 107,119 101,829 -1.70%
NOSH 191,666 212,500 193,846 192,300 197,272 197,272 191,408 0.10%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
NP Margin -1.02% -1.68% -1.59% 3.49% 11.26% 16.29% 34.00% -
ROE -1.36% -1.38% -1.39% 3.73% 0.00% 16.26% 28.54% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
RPS 69.47 44.52 47.05 57.52 50.39 54.20 44.65 42.56%
EPS -0.71 -0.75 -0.75 2.01 5.67 8.83 15.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.538 0.539 0.00 0.543 0.532 -1.81%
Adjusted Per Share Value based on latest NOSH - 192,300
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
RPS 12.86 9.14 8.81 10.68 9.60 10.33 8.25 42.77%
EPS -0.13 -0.15 -0.14 0.37 1.08 1.68 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.1108 0.1007 0.1001 0.00 0.1035 0.0983 -1.63%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 -
Price 0.70 1.07 1.02 1.37 1.54 2.10 2.43 -
P/RPS 1.01 2.40 2.17 2.38 3.06 3.87 5.44 -74.09%
P/EPS -98.94 -143.36 -135.99 68.18 27.15 23.78 16.01 -
EY -1.01 -0.70 -0.74 1.47 3.68 4.20 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.98 1.90 2.54 0.00 3.87 4.57 -62.40%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Date 27/06/05 - - - - 28/06/04 29/03/04 -
Price 0.58 0.00 0.00 0.00 0.00 1.55 2.12 -
P/RPS 0.83 0.00 0.00 0.00 0.00 2.86 4.75 -75.32%
P/EPS -81.98 0.00 0.00 0.00 0.00 17.55 13.96 -
EY -1.22 0.00 0.00 0.00 0.00 5.70 7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 0.00 0.00 0.00 2.85 3.98 -63.83%

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