[SALCON] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.14%
YoY- 2267.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Revenue 400,026 336,669 186,126 108,969 68,039 94,595 85,469 27.19%
PBT 46,940 22,434 893 1,225 1,027 -720 35,550 4.42%
Tax -8,617 -6,231 -1,512 4,037 -600 -866 -6,492 4.51%
NP 38,323 16,203 -619 5,262 427 -1,586 29,058 4.40%
-
NP to SH 30,864 13,007 -2,557 4,332 183 -1,586 29,058 0.94%
-
Tax Rate 18.36% 27.77% 169.32% -329.55% 58.42% - 18.26% -
Total Cost 361,703 320,466 186,745 103,707 67,612 96,181 56,411 33.58%
-
Net Worth 322,949 304,124 279,417 162,000 122,400 114,750 101,829 19.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Div 7,036 - - - - - - -
Div Payout % 22.80% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Net Worth 322,949 304,124 279,417 162,000 122,400 114,750 101,829 19.70%
NOSH 468,043 467,883 465,696 300,000 240,000 212,500 191,408 14.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
NP Margin 9.58% 4.81% -0.33% 4.83% 0.63% -1.68% 34.00% -
ROE 9.56% 4.28% -0.92% 2.67% 0.15% -1.38% 28.54% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 85.47 71.96 39.97 36.32 28.35 44.52 44.65 10.64%
EPS 6.59 2.78 -0.55 1.44 0.08 -0.75 15.18 -12.19%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.60 0.54 0.51 0.54 0.532 4.13%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 38.63 32.51 17.98 10.52 6.57 9.14 8.25 27.20%
EPS 2.98 1.26 -0.25 0.42 0.02 -0.15 2.81 0.91%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3119 0.2937 0.2699 0.1565 0.1182 0.1108 0.0983 19.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 -
Price 0.65 0.55 0.46 0.96 0.50 1.07 2.43 -
P/RPS 0.76 0.76 1.15 2.64 1.76 2.40 5.44 -26.41%
P/EPS 9.86 19.78 -83.78 66.48 655.74 -143.36 16.01 -7.27%
EY 10.15 5.05 -1.19 1.50 0.15 -0.70 6.25 7.84%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.77 1.78 0.98 1.98 4.57 -21.84%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 - 29/03/04 -
Price 0.70 0.52 0.47 1.15 0.71 0.00 2.12 -
P/RPS 0.82 0.72 1.18 3.17 2.50 0.00 4.75 -23.94%
P/EPS 10.62 18.71 -85.60 79.64 931.15 0.00 13.96 -4.17%
EY 9.42 5.35 -1.17 1.26 0.11 0.00 7.16 4.36%
DY 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.78 2.13 1.39 0.00 3.98 -19.24%

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