[SALCON] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -110.11%
YoY- 96.11%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Revenue 299,581 300,951 171,781 80,981 98,692 136,184 85,806 25.93%
PBT 33,122 25,117 11,346 1,318 1,336 5,366 3,688 49.90%
Tax -5,827 -5,426 -2,133 -407 -1,535 -4,766 -3,121 12.20%
NP 27,295 19,691 9,213 911 -199 600 567 104.32%
-
NP to SH 21,005 16,796 7,325 -19 -489 600 567 94.68%
-
Tax Rate 17.59% 21.60% 18.80% 30.88% 114.90% 88.82% 84.63% -
Total Cost 272,286 281,260 162,568 80,070 98,891 135,584 85,239 23.88%
-
Net Worth 308,759 304,105 285,628 102,600 108,430 100,645 101,668 22.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Net Worth 308,759 304,105 285,628 102,600 108,430 100,645 101,668 22.73%
NOSH 467,817 467,855 460,691 190,000 212,608 193,548 195,517 17.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
NP Margin 9.11% 6.54% 5.36% 1.12% -0.20% 0.44% 0.66% -
ROE 6.80% 5.52% 2.56% -0.02% -0.45% 0.60% 0.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 64.04 64.33 37.29 42.62 46.42 70.36 43.89 7.21%
EPS 4.49 3.59 1.59 -0.01 -0.23 0.31 0.29 65.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.62 0.54 0.51 0.52 0.52 4.49%
Adjusted Per Share Value based on latest NOSH - 413,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 28.93 29.07 16.59 7.82 9.53 13.15 8.29 25.92%
EPS 2.03 1.62 0.71 0.00 -0.05 0.06 0.05 98.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2982 0.2937 0.2759 0.0991 0.1047 0.0972 0.0982 22.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 -
Price 0.71 0.51 0.40 1.21 0.95 0.49 0.70 -
P/RPS 1.11 0.79 1.07 2.84 2.05 0.70 1.60 -6.52%
P/EPS 15.81 14.21 25.16 -12,100.00 -413.04 158.06 241.38 -39.51%
EY 6.32 7.04 3.98 -0.01 -0.24 0.63 0.41 65.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.65 2.24 1.86 0.94 1.35 -4.03%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 27/06/05 -
Price 0.71 0.62 0.40 1.08 1.45 0.47 0.58 -
P/RPS 1.11 0.96 1.07 2.53 3.12 0.67 1.32 -3.14%
P/EPS 15.81 17.27 25.16 -10,800.00 -630.43 151.61 200.00 -37.37%
EY 6.32 5.79 3.98 -0.01 -0.16 0.66 0.50 59.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.65 2.00 2.84 0.90 1.12 -0.66%

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