[SALCON] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 58.8%
YoY- -159.03%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Revenue 440,515 400,026 336,669 186,126 108,969 68,039 94,595 27.10%
PBT 23,067 46,940 22,434 893 1,225 1,027 -720 -
Tax -6,793 -8,617 -6,231 -1,512 4,037 -600 -866 37.87%
NP 16,274 38,323 16,203 -619 5,262 427 -1,586 -
-
NP to SH 8,751 30,864 13,007 -2,557 4,332 183 -1,586 -
-
Tax Rate 29.45% 18.36% 27.77% 169.32% -329.55% 58.42% - -
Total Cost 424,241 361,703 320,466 186,745 103,707 67,612 96,181 26.03%
-
Net Worth 345,937 322,949 304,124 279,417 162,000 122,400 114,750 18.77%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Div 7,709 7,036 - - - - - -
Div Payout % 88.10% 22.80% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Net Worth 345,937 322,949 304,124 279,417 162,000 122,400 114,750 18.77%
NOSH 461,250 468,043 467,883 465,696 300,000 240,000 212,500 12.84%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
NP Margin 3.69% 9.58% 4.81% -0.33% 4.83% 0.63% -1.68% -
ROE 2.53% 9.56% 4.28% -0.92% 2.67% 0.15% -1.38% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
RPS 95.50 85.47 71.96 39.97 36.32 28.35 44.52 12.63%
EPS 1.90 6.59 2.78 -0.55 1.44 0.08 -0.75 -
DPS 1.67 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.69 0.65 0.60 0.54 0.51 0.54 5.25%
Adjusted Per Share Value based on latest NOSH - 465,696
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
RPS 42.54 38.63 32.51 17.98 10.52 6.57 9.14 27.09%
EPS 0.85 2.98 1.26 -0.25 0.42 0.02 -0.15 -
DPS 0.74 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3341 0.3119 0.2937 0.2699 0.1565 0.1182 0.1108 18.77%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 -
Price 0.56 0.65 0.55 0.46 0.96 0.50 1.07 -
P/RPS 0.59 0.76 0.76 1.15 2.64 1.76 2.40 -19.64%
P/EPS 29.52 9.86 19.78 -83.78 66.48 655.74 -143.36 -
EY 3.39 10.15 5.05 -1.19 1.50 0.15 -0.70 -
DY 2.98 2.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.85 0.77 1.78 0.98 1.98 -14.04%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 CAGR
Date 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 - -
Price 0.47 0.70 0.52 0.47 1.15 0.71 0.00 -
P/RPS 0.49 0.82 0.72 1.18 3.17 2.50 0.00 -
P/EPS 24.77 10.62 18.71 -85.60 79.64 931.15 0.00 -
EY 4.04 9.42 5.35 -1.17 1.26 0.11 0.00 -
DY 3.56 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.01 0.80 0.78 2.13 1.39 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