[SALCON] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.76%
YoY- 38653.14%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 389,381 399,441 401,268 229,041 107,974 131,589 125,708 20.72%
PBT 22,460 44,162 33,489 15,128 1,757 1,781 4,953 28.63%
Tax -3,013 -7,769 -7,234 -2,844 -542 -2,046 -4,399 -6.10%
NP 19,446 36,393 26,254 12,284 1,214 -265 553 80.95%
-
NP to SH 10,488 28,006 22,394 9,766 -25 -652 553 63.26%
-
Tax Rate 13.41% 17.59% 21.60% 18.80% 30.85% 114.88% 88.81% -
Total Cost 369,934 363,048 375,013 216,757 106,760 131,854 125,154 19.78%
-
Net Worth 360,130 308,759 304,105 285,628 102,598 108,430 100,645 23.66%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 360,130 308,759 304,105 285,628 102,598 108,430 100,645 23.66%
NOSH 473,855 467,817 467,855 460,691 189,997 212,608 193,548 16.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.99% 9.11% 6.54% 5.36% 1.12% -0.20% 0.44% -
ROE 2.91% 9.07% 7.36% 3.42% -0.02% -0.60% 0.55% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 82.17 85.38 85.77 49.72 56.83 61.89 64.95 3.99%
EPS 2.21 5.99 4.79 2.12 -0.01 -0.31 0.29 40.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.66 0.65 0.62 0.54 0.51 0.52 6.52%
Adjusted Per Share Value based on latest NOSH - 463,249
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 37.61 38.58 38.75 22.12 10.43 12.71 12.14 20.72%
EPS 1.01 2.70 2.16 0.94 0.00 -0.06 0.05 64.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.2982 0.2937 0.2759 0.0991 0.1047 0.0972 23.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.42 0.71 0.51 0.40 1.21 0.95 0.49 -
P/RPS 0.51 0.83 0.59 0.80 2.13 1.53 0.75 -6.22%
P/EPS 18.98 11.86 10.65 18.87 -9,075.00 -309.78 171.24 -30.68%
EY 5.27 8.43 9.39 5.30 -0.01 -0.32 0.58 44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.08 0.78 0.65 2.24 1.86 0.94 -8.54%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 -
Price 0.53 0.71 0.62 0.40 1.08 1.45 0.47 -
P/RPS 0.64 0.83 0.72 0.80 1.90 2.34 0.72 -1.94%
P/EPS 23.95 11.86 12.95 18.87 -8,100.00 -472.83 164.25 -27.44%
EY 4.18 8.43 7.72 5.30 -0.01 -0.21 0.61 37.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.08 0.95 0.65 2.00 2.84 0.90 -4.10%

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