[SALCON] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 205.19%
YoY- 2810.64%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Revenue 210,990 221,565 191,412 107,244 55,718 68,039 47,241 26.28%
PBT 11,825 27,621 14,139 7,734 1,703 1,027 2,260 29.43%
Tax -2,722 -4,531 -3,299 -1,208 -1,032 -600 -1,923 5.56%
NP 9,103 23,090 10,840 6,526 671 427 337 67.18%
-
NP to SH 4,662 18,468 9,657 5,472 188 183 337 50.62%
-
Tax Rate 23.02% 16.40% 23.33% 15.62% 60.60% 58.42% 85.09% -
Total Cost 201,887 198,475 180,572 100,718 55,047 67,612 46,904 25.55%
-
Net Worth 356,785 322,605 304,711 273,599 145,028 103,699 107,047 20.64%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Net Worth 356,785 322,605 304,711 273,599 145,028 103,699 107,047 20.64%
NOSH 475,714 467,544 468,786 455,999 268,571 203,333 198,235 14.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
NP Margin 4.31% 10.42% 5.66% 6.09% 1.20% 0.63% 0.71% -
ROE 1.31% 5.72% 3.17% 2.00% 0.13% 0.18% 0.31% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
RPS 44.35 47.39 40.83 23.52 20.75 33.46 23.83 10.16%
EPS 0.98 3.95 2.06 1.20 0.07 0.09 0.17 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.69 0.65 0.60 0.54 0.51 0.54 5.25%
Adjusted Per Share Value based on latest NOSH - 465,696
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
RPS 20.38 21.40 18.49 10.36 5.38 6.57 4.56 26.29%
EPS 0.45 1.78 0.93 0.53 0.02 0.02 0.03 52.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3446 0.3116 0.2943 0.2642 0.1401 0.1002 0.1034 20.64%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 -
Price 0.56 0.65 0.55 0.46 0.96 0.50 1.07 -
P/RPS 1.26 1.37 1.35 1.96 4.63 1.49 4.49 -17.97%
P/EPS 57.14 16.46 26.70 38.33 1,371.43 555.56 629.41 -31.20%
EY 1.75 6.08 3.75 2.61 0.07 0.18 0.16 45.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.85 0.77 1.78 0.98 1.98 -14.04%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Date 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 23/03/05 -
Price 0.47 0.70 0.52 0.47 1.15 0.71 0.83 -
P/RPS 1.06 1.48 1.27 2.00 5.54 2.12 3.48 -16.91%
P/EPS 47.96 17.72 25.24 39.17 1,642.86 788.89 488.24 -30.35%
EY 2.09 5.64 3.96 2.55 0.06 0.13 0.20 44.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.01 0.80 0.78 2.13 1.39 1.54 -13.00%

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