[SALCON] YoY Annual (Unaudited) 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
YoY- 48.71%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
Revenue 134,600 121,290 162,379 146,766 7,510 6,778 13,793 48.55%
PBT -5,138 549 -22,903 14,347 7,103 -10,581 -7,878 -7.15%
Tax -1,336 4,469 -4,609 -5,081 -872 1 -5 164.00%
NP -6,474 5,018 -27,512 9,266 6,231 -10,580 -7,883 -3.36%
-
NP to SH -7,841 4,327 -27,512 9,266 6,231 -10,580 -7,883 -0.09%
-
Tax Rate - -814.03% - 35.42% 12.28% - - -
Total Cost 141,074 116,272 189,891 137,500 1,279 17,358 21,676 38.45%
-
Net Worth 181,452 112,417 119,702 102,764 2,052 -87,783 -78,199 -
Dividend
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
Net Worth 181,452 112,417 119,702 102,764 2,052 -87,783 -78,199 -
NOSH 342,363 212,107 196,233 190,658 5,734 19,996 19,999 63.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
NP Margin -4.81% 4.14% -16.94% 6.31% 82.97% -156.09% -57.15% -
ROE -4.32% 3.85% -22.98% 9.02% 303.52% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
RPS 39.31 57.18 82.75 76.98 130.96 33.90 68.97 -9.30%
EPS -2.29 2.04 -14.02 4.86 108.66 -52.91 -39.42 -39.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.61 0.539 0.358 -4.39 -3.91 -
Adjusted Per Share Value based on latest NOSH - 192,300
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
RPS 13.00 11.71 15.68 14.17 0.73 0.65 1.33 48.59%
EPS -0.76 0.42 -2.66 0.89 0.60 -1.02 -0.76 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1086 0.1156 0.0992 0.002 -0.0848 -0.0755 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
Date 31/12/07 29/12/06 30/12/05 30/07/04 31/07/03 31/03/03 - -
Price 1.20 1.36 0.41 1.37 1.00 1.00 0.00 -
P/RPS 3.05 2.38 0.50 1.78 0.76 2.95 0.00 -
P/EPS -52.40 66.67 -2.92 28.19 0.92 -1.89 0.00 -
EY -1.91 1.50 -34.20 3.55 108.66 -52.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.57 0.67 2.54 2.79 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/07/04 31/07/03 31/07/02 31/03/02 CAGR
Date 27/02/08 28/02/07 24/02/06 20/09/04 22/09/03 30/05/03 30/05/02 -
Price 0.94 1.28 0.44 1.07 2.32 1.00 0.00 -
P/RPS 2.39 2.24 0.53 1.39 1.77 2.95 0.00 -
P/EPS -41.04 62.75 -3.14 22.02 2.14 -1.89 0.00 -
EY -2.44 1.59 -31.86 4.54 46.84 -52.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.42 0.72 1.99 6.48 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