[SALCON] YoY Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 125,708 114,408 132,548 0 7,117 16,030 20,682 46.21%
PBT 4,953 4,917 23,101 0 -12,118 -12,533 -14,165 -
Tax -4,399 -4,161 -8,182 0 1 10 14,165 -
NP 553 756 14,918 0 -12,117 -12,522 0 -
-
NP to SH 553 756 14,918 0 -12,117 -12,522 -14,177 -
-
Tax Rate 88.81% 84.62% 35.42% - - - - -
Total Cost 125,154 113,652 117,629 0 19,234 28,553 20,682 46.07%
-
Net Worth 100,645 101,668 102,976 0 -85,599 -75,599 -62,194 -
Dividend
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 100,645 101,668 102,976 0 -85,599 -75,599 -62,194 -
NOSH 193,548 195,517 189,644 19,996 19,999 19,999 19,998 61.25%
Ratio Analysis
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.44% 0.66% 11.26% 0.00% -170.25% -78.12% 0.00% -
ROE 0.55% 0.74% 14.49% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.95 58.52 69.89 0.00 35.59 80.15 103.42 -9.32%
EPS 0.29 0.39 7.87 0.00 -60.59 -62.61 -70.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.543 0.00 -4.28 -3.78 -3.11 -
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.14 11.05 12.80 0.00 0.69 1.55 2.00 46.16%
EPS 0.05 0.07 1.44 0.00 -1.17 -1.21 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0982 0.0995 0.00 -0.0827 -0.073 -0.0601 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/09/05 29/04/05 30/04/04 30/04/03 31/12/02 - - -
Price 0.49 0.70 2.10 1.00 1.00 0.00 0.00 -
P/RPS 0.75 1.20 3.00 0.00 2.81 0.00 0.00 -
P/EPS 171.24 181.03 26.69 0.00 -1.65 0.00 0.00 -
EY 0.58 0.55 3.75 0.00 -60.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.35 3.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/11/05 27/06/05 28/06/04 - 28/02/03 28/02/02 27/02/01 -
Price 0.47 0.58 1.55 0.00 1.00 0.00 0.00 -
P/RPS 0.72 0.99 2.22 0.00 2.81 0.00 0.00 -
P/EPS 164.25 150.00 19.70 0.00 -1.65 0.00 0.00 -
EY 0.61 0.67 5.08 0.00 -60.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.12 2.85 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