[SALCON] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ--%
YoY- 401.5%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Revenue 27,434 33,083 21,319 1,083 36,148 1,375 0 -
PBT 781 453 1,293 11,855 7,660 -3,931 0 -
Tax -507 -289 -1,041 0 -2,258 -1 0 -
NP 274 164 252 11,855 5,402 -3,932 0 -
-
NP to SH 158 164 252 11,855 5,402 -3,932 0 -
-
Tax Rate 64.92% 63.80% 80.51% 0.00% 29.48% - - -
Total Cost 27,160 32,919 21,067 -10,772 30,746 5,307 0 -
-
Net Worth 102,699 125,050 104,289 -74,393 83,287 -83,599 0 -
Dividend
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Net Worth 102,699 125,050 104,289 -74,393 83,287 -83,599 0 -
NOSH 197,500 205,000 193,846 19,998 167,244 20,000 200,068 -0.29%
Ratio Analysis
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
NP Margin 1.00% 0.50% 1.18% 1,094.64% 14.94% -285.96% 0.00% -
ROE 0.15% 0.13% 0.24% 0.00% 6.49% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
RPS 13.89 16.14 11.00 5.42 21.61 6.88 0.00 -
EPS 0.08 0.08 0.13 59.28 3.23 -19.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.61 0.538 -3.72 0.498 -4.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,998
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
RPS 2.65 3.20 2.06 0.10 3.49 0.13 0.00 -
EPS 0.02 0.02 0.02 1.14 0.52 -0.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.1208 0.1007 -0.0718 0.0804 -0.0807 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Date 30/03/07 31/03/06 29/10/04 30/06/03 31/10/03 - 31/10/02 -
Price 1.30 0.56 1.02 1.00 2.77 0.00 1.03 -
P/RPS 9.36 3.47 9.27 18.47 12.82 0.00 0.00 -
P/EPS 1,625.00 700.00 784.62 1.69 85.76 0.00 0.00 -
EY 0.06 0.14 0.13 59.28 1.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.92 1.90 0.00 5.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 CAGR
Date 14/05/07 23/05/06 21/12/04 29/08/03 01/12/03 29/08/02 - -
Price 0.88 0.50 1.02 1.00 2.34 1.03 0.00 -
P/RPS 6.34 3.10 9.27 18.47 10.83 14.98 0.00 -
P/EPS 1,100.00 625.00 784.62 1.69 72.45 -5.24 0.00 -
EY 0.09 0.16 0.13 59.28 1.38 -19.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.82 1.90 0.00 4.70 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