[SALCON] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 8.86%
YoY- 46.09%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
Revenue 91,208 2,523 44,741 9,826 3,183 19,338 25,513 34.11%
PBT -953 10,363 26,618 -7,174 -5,804 -13,308 -29,024 -54.48%
Tax -501 0 -3,130 3 0 13,398 29,479 -
NP -1,454 10,363 23,488 -7,171 -5,804 90 455 -
-
NP to SH -1,454 10,363 23,488 -7,171 -5,804 -13,302 -29,001 -49.82%
-
Tax Rate - 0.00% 11.76% - - - - -
Total Cost 92,662 -7,840 21,253 16,997 8,987 19,248 25,058 35.16%
-
Net Worth 104,289 -74,393 83,287 -83,599 0 -69,385 -58,999 -
Dividend
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
Net Worth 104,289 -74,393 83,287 -83,599 0 -69,385 -58,999 -
NOSH 193,846 19,998 167,244 20,000 19,914 19,995 19,999 68.77%
Ratio Analysis
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
NP Margin -1.59% 410.74% 52.50% -72.98% -182.34% 0.47% 1.78% -
ROE -1.39% 0.00% 28.20% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
RPS 47.05 12.62 26.75 49.13 15.98 96.71 127.57 -20.53%
EPS -0.75 51.82 14.04 -35.86 -29.14 -66.52 -145.01 -70.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.538 -3.72 0.498 -4.18 0.00 -3.47 -2.95 -
Adjusted Per Share Value based on latest NOSH - 20,000
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
RPS 8.81 0.24 4.32 0.95 0.31 1.87 2.46 34.17%
EPS -0.14 1.00 2.27 -0.69 -0.56 -1.28 -2.80 -49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 -0.0718 0.0804 -0.0807 0.00 -0.067 -0.057 -
Price Multiplier on Financial Quarter End Date
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
Date 29/10/04 30/06/03 31/10/03 - 31/10/02 - - -
Price 1.02 1.00 2.77 0.00 1.03 0.00 0.00 -
P/RPS 2.17 7.93 10.35 0.00 6.44 0.00 0.00 -
P/EPS -135.99 1.93 19.72 0.00 -3.53 0.00 0.00 -
EY -0.74 51.82 5.07 0.00 -28.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.00 5.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 30/06/03 31/10/03 30/06/02 31/10/02 30/06/01 30/06/00 CAGR
Date - - - 29/08/02 - 30/08/01 29/08/00 -
Price 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 -2.87 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 -34.81 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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