[SALCON] QoQ TTM Result on 31-Oct-2003 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
01-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 41.55%
YoY- 504.69%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
Revenue 99,411 106,921 85,469 44,741 10,033 2,523 3,555 1624.05%
PBT 17,326 24,429 35,550 26,618 17,466 10,363 -4,777 -
Tax -6,137 -7,009 -6,492 -3,130 -872 0 0 -
NP 11,189 17,420 29,058 23,488 16,594 10,363 -4,777 -
-
NP to SH 11,189 17,420 29,058 23,488 16,594 10,363 -4,777 -
-
Tax Rate 35.42% 28.69% 18.26% 11.76% 4.99% 0.00% - -
Total Cost 88,222 89,501 56,411 21,253 -6,561 -7,840 8,332 651.66%
-
Net Worth 0 107,119 101,829 83,287 2,052 -74,393 0 -
Dividend
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
Net Worth 0 107,119 101,829 83,287 2,052 -74,393 0 -
NOSH 197,272 197,272 191,408 167,244 5,734 19,998 19,999 607.49%
Ratio Analysis
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
NP Margin 11.26% 16.29% 34.00% 52.50% 165.39% 410.74% -134.37% -
ROE 0.00% 16.26% 28.54% 28.20% 808.31% 0.00% 0.00% -
Per Share
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
RPS 50.39 54.20 44.65 26.75 174.96 12.62 17.78 143.62%
EPS 5.67 8.83 15.18 14.04 289.38 51.82 -23.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.543 0.532 0.498 0.358 -3.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,244
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
RPS 9.60 10.33 8.25 4.32 0.97 0.24 0.34 1638.35%
EPS 1.08 1.68 2.81 2.27 1.60 1.00 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1035 0.0983 0.0804 0.002 -0.0718 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
Date 30/06/04 30/04/04 30/01/04 31/10/03 31/07/03 30/06/03 30/04/03 -
Price 1.54 2.10 2.43 2.77 1.00 1.00 1.00 -
P/RPS 3.06 3.87 5.44 10.35 0.57 7.93 5.63 -40.61%
P/EPS 27.15 23.78 16.01 19.72 0.35 1.93 -4.19 -
EY 3.68 4.20 6.25 5.07 289.38 51.82 -23.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.87 4.57 5.56 2.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 CAGR
Date - 28/06/04 29/03/04 - - - - -
Price 0.00 1.55 2.12 0.00 0.00 0.00 0.00 -
P/RPS 0.00 2.86 4.75 0.00 0.00 0.00 0.00 -
P/EPS 0.00 17.55 13.96 0.00 0.00 0.00 0.00 -
EY 0.00 5.70 7.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.85 3.98 0.00 0.00 0.00 0.00 -

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