[SALCON] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 15.09%
YoY- -67.72%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 336,669 186,126 108,969 68,039 94,595 85,469 3,923 100.14%
PBT 22,434 893 1,225 1,027 -720 35,550 -5,158 -
Tax -6,231 -1,512 4,037 -600 -866 -6,492 1 -
NP 16,203 -619 5,262 427 -1,586 29,058 -5,157 -
-
NP to SH 13,007 -2,557 4,332 183 -1,586 29,058 -5,157 -
-
Tax Rate 27.77% 169.32% -329.55% 58.42% - 18.26% - -
Total Cost 320,466 186,745 103,707 67,612 96,181 56,411 9,080 74.26%
-
Net Worth 304,124 279,417 162,000 122,400 114,750 101,829 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 304,124 279,417 162,000 122,400 114,750 101,829 0 -
NOSH 467,883 465,696 300,000 240,000 212,500 191,408 19,993 63.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 4.81% -0.33% 4.83% 0.63% -1.68% 34.00% -131.46% -
ROE 4.28% -0.92% 2.67% 0.15% -1.38% 28.54% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 71.96 39.97 36.32 28.35 44.52 44.65 19.62 22.45%
EPS 2.78 -0.55 1.44 0.08 -0.75 15.18 -25.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.54 0.51 0.54 0.532 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 32.51 17.98 10.52 6.57 9.14 8.25 0.38 100.04%
EPS 1.26 -0.25 0.42 0.02 -0.15 2.81 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2699 0.1565 0.1182 0.1108 0.0983 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 31/01/03 -
Price 0.55 0.46 0.96 0.50 1.07 2.43 1.00 -
P/RPS 0.76 1.15 2.64 1.76 2.40 5.44 5.10 -25.67%
P/EPS 19.78 -83.78 66.48 655.74 -143.36 16.01 -3.88 -
EY 5.05 -1.19 1.50 0.15 -0.70 6.25 -25.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 1.78 0.98 1.98 4.57 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/08/09 28/08/08 27/08/07 12/09/06 - 29/03/04 - -
Price 0.52 0.47 1.15 0.71 0.00 2.12 0.00 -
P/RPS 0.72 1.18 3.17 2.50 0.00 4.75 0.00 -
P/EPS 18.71 -85.60 79.64 931.15 0.00 13.96 0.00 -
EY 5.35 -1.17 1.26 0.11 0.00 7.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 2.13 1.39 0.00 3.98 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