[SALCON] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 132.76%
YoY- 101.53%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,977 69,724 100,553 108,612 111,649 61,941 28,284 -10.04%
PBT -3,705 6,391 5,165 17,543 9,623 4,938 922 -
Tax 12,102 -1,730 -1,527 -2,575 -2,427 -871 -525 -
NP 8,397 4,661 3,638 14,968 7,196 4,067 397 66.22%
-
NP to SH 1,316 251 369 12,918 6,410 3,679 30 87.68%
-
Tax Rate - 27.07% 29.56% 14.68% 25.22% 17.64% 56.94% -
Total Cost 6,580 65,063 96,915 93,644 104,453 57,874 27,887 -21.37%
-
Net Worth 436,579 401,599 345,937 322,949 304,124 279,417 162,000 17.94%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 436,579 401,599 345,937 322,949 304,124 279,417 162,000 17.94%
NOSH 526,000 501,999 461,250 468,043 467,883 465,696 300,000 9.80%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 56.07% 6.68% 3.62% 13.78% 6.45% 6.57% 1.40% -
ROE 0.30% 0.06% 0.11% 4.00% 2.11% 1.32% 0.02% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.85 13.89 21.80 23.21 23.86 13.30 9.43 -18.06%
EPS 0.25 0.05 0.08 2.76 1.37 0.79 0.01 70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.75 0.69 0.65 0.60 0.54 7.42%
Adjusted Per Share Value based on latest NOSH - 468,043
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.45 6.73 9.71 10.49 10.78 5.98 2.73 -9.99%
EPS 0.13 0.02 0.04 1.25 0.62 0.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4216 0.3879 0.3341 0.3119 0.2937 0.2699 0.1565 17.94%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.65 0.49 0.56 0.65 0.55 0.46 0.96 -
P/RPS 22.83 3.53 2.57 2.80 2.30 3.46 10.18 14.39%
P/EPS 259.80 980.00 700.00 23.55 40.15 58.23 9,600.00 -45.17%
EY 0.38 0.10 0.14 4.25 2.49 1.72 0.01 83.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.75 0.94 0.85 0.77 1.78 -12.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 16/08/12 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 -
Price 0.64 0.47 0.47 0.70 0.52 0.47 1.15 -
P/RPS 22.48 3.38 2.16 3.02 2.18 3.53 12.20 10.71%
P/EPS 255.81 940.00 587.50 25.36 37.96 59.49 11,500.00 -46.93%
EY 0.39 0.11 0.17 3.94 2.63 1.68 0.01 84.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.63 1.01 0.80 0.78 2.13 -15.58%

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