[SALCON] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.86%
YoY- 38652.63%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 292,036 299,581 300,951 171,781 80,981 98,692 136,184 13.55%
PBT 16,845 33,122 25,117 11,346 1,318 1,336 5,366 20.99%
Tax -2,260 -5,827 -5,426 -2,133 -407 -1,535 -4,766 -11.68%
NP 14,585 27,295 19,691 9,213 911 -199 600 70.15%
-
NP to SH 7,866 21,005 16,796 7,325 -19 -489 600 53.52%
-
Tax Rate 13.42% 17.59% 21.60% 18.80% 30.88% 114.90% 88.82% -
Total Cost 277,451 272,286 281,260 162,568 80,070 98,891 135,584 12.66%
-
Net Worth 360,130 308,759 304,105 285,628 102,600 108,430 100,645 23.66%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 360,130 308,759 304,105 285,628 102,600 108,430 100,645 23.66%
NOSH 473,855 467,817 467,855 460,691 190,000 212,608 193,548 16.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.99% 9.11% 6.54% 5.36% 1.12% -0.20% 0.44% -
ROE 2.18% 6.80% 5.52% 2.56% -0.02% -0.45% 0.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 61.63 64.04 64.33 37.29 42.62 46.42 70.36 -2.18%
EPS 1.66 4.49 3.59 1.59 -0.01 -0.23 0.31 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.66 0.65 0.62 0.54 0.51 0.52 6.52%
Adjusted Per Share Value based on latest NOSH - 463,249
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 28.20 28.93 29.07 16.59 7.82 9.53 13.15 13.55%
EPS 0.76 2.03 1.62 0.71 0.00 -0.05 0.06 52.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.2982 0.2937 0.2759 0.0991 0.1047 0.0972 23.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.42 0.71 0.51 0.40 1.21 0.95 0.49 -
P/RPS 0.68 1.11 0.79 1.07 2.84 2.05 0.70 -0.48%
P/EPS 25.30 15.81 14.21 25.16 -12,100.00 -413.04 158.06 -26.30%
EY 3.95 6.32 7.04 3.98 -0.01 -0.24 0.63 35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.08 0.78 0.65 2.24 1.86 0.94 -8.54%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 -
Price 0.53 0.71 0.62 0.40 1.08 1.45 0.47 -
P/RPS 0.86 1.11 0.96 1.07 2.53 3.12 0.67 4.24%
P/EPS 31.93 15.81 17.27 25.16 -10,800.00 -630.43 151.61 -22.85%
EY 3.13 6.32 5.79 3.98 -0.01 -0.16 0.66 29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.08 0.95 0.65 2.00 2.84 0.90 -4.10%

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