[SALCON] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.99%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Revenue 221,565 191,412 107,244 55,718 68,039 47,241 76,876 17.93%
PBT 27,621 14,139 7,734 1,703 1,027 2,260 16,592 8.26%
Tax -4,531 -3,299 -1,208 -1,032 -600 -1,923 -5,620 -3.30%
NP 23,090 10,840 6,526 671 427 337 10,972 12.29%
-
NP to SH 18,468 9,657 5,472 188 183 337 10,972 8.45%
-
Tax Rate 16.40% 23.33% 15.62% 60.60% 58.42% 85.09% 33.87% -
Total Cost 198,475 180,572 100,718 55,047 67,612 46,904 65,904 18.74%
-
Net Worth 322,605 304,711 273,599 145,028 103,699 107,047 100,293 19.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Net Worth 322,605 304,711 273,599 145,028 103,699 107,047 100,293 19.97%
NOSH 467,544 468,786 455,999 268,571 203,333 198,235 188,522 15.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
NP Margin 10.42% 5.66% 6.09% 1.20% 0.63% 0.71% 14.27% -
ROE 5.72% 3.17% 2.00% 0.13% 0.18% 0.31% 10.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 47.39 40.83 23.52 20.75 33.46 23.83 40.78 2.36%
EPS 3.95 2.06 1.20 0.07 0.09 0.17 5.82 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.60 0.54 0.51 0.54 0.532 4.13%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 21.40 18.49 10.36 5.38 6.57 4.56 7.42 17.94%
EPS 1.78 0.93 0.53 0.02 0.02 0.03 1.06 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.2943 0.2642 0.1401 0.1002 0.1034 0.0969 19.96%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 -
Price 0.65 0.55 0.46 0.96 0.50 1.07 2.43 -
P/RPS 1.37 1.35 1.96 4.63 1.49 4.49 5.96 -20.47%
P/EPS 16.46 26.70 38.33 1,371.43 555.56 629.41 41.75 -13.50%
EY 6.08 3.75 2.61 0.07 0.18 0.16 2.40 15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.77 1.78 0.98 1.98 4.57 -21.84%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 23/03/05 29/03/04 -
Price 0.70 0.52 0.47 1.15 0.71 0.83 2.12 -
P/RPS 1.48 1.27 2.00 5.54 2.12 3.48 5.20 -17.78%
P/EPS 17.72 25.24 39.17 1,642.86 788.89 488.24 36.43 -10.62%
EY 5.64 3.96 2.55 0.06 0.13 0.20 2.75 11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.78 2.13 1.39 1.54 3.98 -19.24%

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