[SALCON] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -278.14%
YoY- -217.72%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Revenue 401,268 229,041 107,974 131,589 125,708 114,408 132,548 22.66%
PBT 33,489 15,128 1,757 1,781 4,953 4,917 23,101 7.08%
Tax -7,234 -2,844 -542 -2,046 -4,399 -4,161 -8,182 -2.24%
NP 26,254 12,284 1,214 -265 553 756 14,918 10.98%
-
NP to SH 22,394 9,766 -25 -652 553 756 14,918 7.78%
-
Tax Rate 21.60% 18.80% 30.85% 114.88% 88.81% 84.62% 35.42% -
Total Cost 375,013 216,757 106,760 131,854 125,154 113,652 117,629 23.84%
-
Net Worth 304,105 285,628 102,598 108,430 100,645 101,668 102,976 22.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Net Worth 304,105 285,628 102,598 108,430 100,645 101,668 102,976 22.10%
NOSH 467,855 460,691 189,997 212,608 193,548 195,517 189,644 18.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
NP Margin 6.54% 5.36% 1.12% -0.20% 0.44% 0.66% 11.26% -
ROE 7.36% 3.42% -0.02% -0.60% 0.55% 0.74% 14.49% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 85.77 49.72 56.83 61.89 64.95 58.52 69.89 3.84%
EPS 4.79 2.12 -0.01 -0.31 0.29 0.39 7.87 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.54 0.51 0.52 0.52 0.543 3.37%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 38.75 22.12 10.43 12.71 12.14 11.05 12.80 22.66%
EPS 2.16 0.94 0.00 -0.06 0.05 0.07 1.44 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2759 0.0991 0.1047 0.0972 0.0982 0.0995 22.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 -
Price 0.51 0.40 1.21 0.95 0.49 0.70 2.10 -
P/RPS 0.59 0.80 2.13 1.53 0.75 1.20 3.00 -25.91%
P/EPS 10.65 18.87 -9,075.00 -309.78 171.24 181.03 26.69 -15.58%
EY 9.39 5.30 -0.01 -0.32 0.58 0.55 3.75 18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 2.24 1.86 0.94 1.35 3.87 -25.57%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 27/06/05 28/06/04 -
Price 0.62 0.40 1.08 1.45 0.47 0.58 1.55 -
P/RPS 0.72 0.80 1.90 2.34 0.72 0.99 2.22 -18.75%
P/EPS 12.95 18.87 -8,100.00 -472.83 164.25 150.00 19.70 -7.44%
EY 7.72 5.30 -0.01 -0.21 0.61 0.67 5.08 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 2.00 2.84 0.90 1.12 2.85 -18.34%

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