[SALCON] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.68%
YoY- 70.93%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 144,856 315,764 441,748 451,812 319,052 181,212 109,736 4.73%
PBT -2,652 27,328 26,640 40,312 18,064 11,184 3,124 -
Tax 33,616 -4,488 -4,780 -7,824 -3,488 -1,348 -2,028 -
NP 30,964 22,840 21,860 32,488 14,576 9,836 1,096 74.42%
-
NP to SH 9,692 10,028 17,172 22,200 12,988 7,172 632 57.55%
-
Tax Rate - 16.42% 17.94% 19.41% 19.31% 12.05% 64.92% -
Total Cost 113,892 292,924 419,888 419,324 304,476 171,376 108,640 0.78%
-
Net Worth 426,658 376,049 367,971 307,815 305,876 259,984 102,699 26.76%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 426,658 376,049 367,971 307,815 305,876 259,984 102,699 26.76%
NOSH 526,739 482,115 471,758 466,386 470,579 448,249 197,500 17.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.38% 7.23% 4.95% 7.19% 4.57% 5.43% 1.00% -
ROE 2.27% 2.67% 4.67% 7.21% 4.25% 2.76% 0.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.50 65.50 93.64 96.88 67.80 40.43 55.56 -11.05%
EPS 1.84 2.08 3.64 4.76 2.76 1.60 0.32 33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.66 0.65 0.58 0.52 7.65%
Adjusted Per Share Value based on latest NOSH - 466,386
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.99 30.50 42.66 43.63 30.81 17.50 10.60 4.72%
EPS 0.94 0.97 1.66 2.14 1.25 0.69 0.06 58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4121 0.3632 0.3554 0.2973 0.2954 0.2511 0.0992 26.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.495 0.53 0.63 0.69 0.32 0.70 1.30 -
P/RPS 1.80 0.81 0.67 0.71 0.47 1.73 2.34 -4.27%
P/EPS 26.90 25.48 17.31 14.50 11.59 43.75 406.25 -36.36%
EY 3.72 3.92 5.78 6.90 8.63 2.29 0.25 56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.81 1.05 0.49 1.21 2.50 -20.93%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 -
Price 0.61 0.50 0.58 0.62 0.50 0.65 0.88 -
P/RPS 2.22 0.76 0.62 0.64 0.74 1.61 1.58 5.82%
P/EPS 33.15 24.04 15.93 13.03 18.12 40.62 275.00 -29.69%
EY 3.02 4.16 6.28 7.68 5.52 2.46 0.36 42.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.74 0.94 0.77 1.12 1.69 -12.65%

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