[SALCON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 73.93%
YoY- 129.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 232,828 292,036 299,581 300,951 171,781 80,981 98,692 15.36%
PBT 19,071 16,845 33,122 25,117 11,346 1,318 1,336 55.68%
Tax -3,943 -2,260 -5,827 -5,426 -2,133 -407 -1,535 17.01%
NP 15,128 14,585 27,295 19,691 9,213 911 -199 -
-
NP to SH 3,176 7,866 21,005 16,796 7,325 -19 -489 -
-
Tax Rate 20.68% 13.42% 17.59% 21.60% 18.80% 30.88% 114.90% -
Total Cost 217,700 277,451 272,286 281,260 162,568 80,070 98,891 14.04%
-
Net Worth 383,136 360,130 308,759 304,105 285,628 102,600 108,430 23.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 383,136 360,130 308,759 304,105 285,628 102,600 108,430 23.39%
NOSH 504,126 473,855 467,817 467,855 460,691 190,000 212,608 15.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.50% 4.99% 9.11% 6.54% 5.36% 1.12% -0.20% -
ROE 0.83% 2.18% 6.80% 5.52% 2.56% -0.02% -0.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.18 61.63 64.04 64.33 37.29 42.62 46.42 -0.08%
EPS 0.63 1.66 4.49 3.59 1.59 -0.01 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.66 0.65 0.62 0.54 0.51 6.86%
Adjusted Per Share Value based on latest NOSH - 466,601
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.49 28.20 28.93 29.07 16.59 7.82 9.53 15.36%
EPS 0.31 0.76 2.03 1.62 0.71 0.00 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3478 0.2982 0.2937 0.2759 0.0991 0.1047 23.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.42 0.71 0.51 0.40 1.21 0.95 -
P/RPS 0.95 0.68 1.11 0.79 1.07 2.84 2.05 -12.02%
P/EPS 69.84 25.30 15.81 14.21 25.16 -12,100.00 -413.04 -
EY 1.43 3.95 6.32 7.04 3.98 -0.01 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 1.08 0.78 0.65 2.24 1.86 -17.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 30/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 -
Price 0.44 0.53 0.71 0.62 0.40 1.08 1.45 -
P/RPS 0.95 0.86 1.11 0.96 1.07 2.53 3.12 -17.96%
P/EPS 69.84 31.93 15.81 17.27 25.16 -10,800.00 -630.43 -
EY 1.43 3.13 6.32 5.79 3.98 -0.01 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 1.08 0.95 0.65 2.00 2.84 -23.24%

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