[SALCON] YoY Quarter Result on 31-Jan-2003 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 34,956 25,922 40,728 0 1,808 4,660 4,489 42.89%
PBT 574 967 8,932 0 -1,873 -927 102 35.04%
Tax -311 -882 -3,362 0 1 3 -12 76.12%
NP 263 85 5,570 0 -1,872 -924 90 20.49%
-
NP to SH 24 85 5,570 0 -1,872 -924 90 -20.53%
-
Tax Rate 54.18% 91.21% 37.64% - - - 11.76% -
Total Cost 34,693 25,837 35,158 0 3,680 5,584 4,399 43.20%
-
Net Worth 122,400 114,750 101,829 0 -84,837 -72,800 -58,800 -
Dividend
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 122,400 114,750 101,829 0 -84,837 -72,800 -58,800 -
NOSH 240,000 212,500 191,408 19,993 19,914 20,000 20,000 54.04%
Ratio Analysis
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.75% 0.33% 13.68% 0.00% -103.54% -19.83% 2.00% -
ROE 0.02% 0.07% 5.47% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.57 12.20 21.28 0.00 9.08 23.30 22.45 -7.24%
EPS 0.01 0.04 2.91 0.00 -9.40 -4.62 0.45 -48.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.532 0.00 -4.26 -3.64 -2.94 -
Adjusted Per Share Value based on latest NOSH - 19,993
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.38 2.50 3.93 0.00 0.17 0.45 0.43 43.12%
EPS 0.00 0.01 0.54 0.00 -0.18 -0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1108 0.0983 0.00 -0.0819 -0.0703 -0.0568 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/06/06 31/01/05 30/01/04 31/01/03 30/09/02 - - -
Price 0.50 1.07 2.43 1.00 1.03 0.00 0.00 -
P/RPS 3.43 8.77 11.42 0.00 11.35 0.00 0.00 -
P/EPS 5,000.00 2,675.00 83.51 0.00 -10.96 0.00 0.00 -
EY 0.02 0.04 1.20 0.00 -9.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.98 4.57 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 30/09/01 30/09/00 CAGR
Date 12/09/06 23/03/05 29/03/04 - 29/11/02 21/11/01 29/11/00 -
Price 0.71 0.83 2.12 0.00 1.03 0.00 0.00 -
P/RPS 4.87 6.80 9.96 0.00 11.35 0.00 0.00 -
P/EPS 7,100.00 2,075.00 72.85 0.00 -10.96 0.00 0.00 -
EY 0.01 0.05 1.37 0.00 -9.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.54 3.98 0.00 0.00 0.00 0.00 -

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