[SALCON] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -367.21%
YoY- -181.5%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Revenue 300,951 171,781 80,981 98,692 136,184 85,806 99,411 22.66%
PBT 25,117 11,346 1,318 1,336 5,366 3,688 17,326 7.08%
Tax -5,426 -2,133 -407 -1,535 -4,766 -3,121 -6,137 -2.24%
NP 19,691 9,213 911 -199 600 567 11,189 10.98%
-
NP to SH 16,796 7,325 -19 -489 600 567 11,189 7.77%
-
Tax Rate 21.60% 18.80% 30.88% 114.90% 88.82% 84.63% 35.42% -
Total Cost 281,260 162,568 80,070 98,891 135,584 85,239 88,222 23.84%
-
Net Worth 304,105 285,628 102,600 108,430 100,645 101,668 102,976 22.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Net Worth 304,105 285,628 102,600 108,430 100,645 101,668 102,976 22.10%
NOSH 467,855 460,691 190,000 212,608 193,548 195,517 189,644 18.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
NP Margin 6.54% 5.36% 1.12% -0.20% 0.44% 0.66% 11.26% -
ROE 5.52% 2.56% -0.02% -0.45% 0.60% 0.56% 10.87% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 64.33 37.29 42.62 46.42 70.36 43.89 52.42 3.84%
EPS 3.59 1.59 -0.01 -0.23 0.31 0.29 5.90 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.54 0.51 0.52 0.52 0.543 3.37%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 29.07 16.59 7.82 9.53 13.15 8.29 9.60 22.67%
EPS 1.62 0.71 0.00 -0.05 0.06 0.05 1.08 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2759 0.0991 0.1047 0.0972 0.0982 0.0995 22.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 -
Price 0.51 0.40 1.21 0.95 0.49 0.70 2.10 -
P/RPS 0.79 1.07 2.84 2.05 0.70 1.60 4.01 -25.89%
P/EPS 14.21 25.16 -12,100.00 -413.04 158.06 241.38 35.59 -15.57%
EY 7.04 3.98 -0.01 -0.24 0.63 0.41 2.81 18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 2.24 1.86 0.94 1.35 3.87 -25.57%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 27/06/05 28/06/04 -
Price 0.62 0.40 1.08 1.45 0.47 0.58 1.55 -
P/RPS 0.96 1.07 2.53 3.12 0.67 1.32 2.96 -18.75%
P/EPS 17.27 25.16 -10,800.00 -630.43 151.61 200.00 26.27 -7.44%
EY 5.79 3.98 -0.01 -0.16 0.66 0.50 3.81 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 2.00 2.84 0.90 1.12 2.85 -18.34%

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