[SALCON] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 11.15%
YoY- 62.19%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 133,160 106,921 3,555 3,923 16,624 22,977 12,974 -2.42%
PBT 708 24,429 -4,777 -5,158 -13,660 -10,172 -23,268 -
Tax -2,064 -7,009 0 1 8,897 10,717 23,268 -
NP -1,356 17,420 -4,777 -5,157 -4,763 545 0 -100.00%
-
NP to SH -1,356 17,420 -4,777 -5,157 -13,638 -10,178 -23,250 3.04%
-
Tax Rate 291.53% 28.69% - - - - - -
Total Cost 134,516 89,501 8,332 9,080 21,387 22,432 12,974 -2.43%
-
Net Worth 99,666 107,119 0 -85,573 -75,580 -62,186 -54,600 -
Dividend
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 99,666 107,119 0 -85,573 -75,580 -62,186 -54,600 -
NOSH 191,666 197,272 19,999 19,993 19,994 19,995 20,000 -2.35%
Ratio Analysis
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -1.02% 16.29% -134.37% -131.46% -28.65% 2.37% 0.00% -
ROE -1.36% 16.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 69.47 54.20 17.78 19.62 83.14 114.91 64.87 -0.07%
EPS -0.71 8.83 -23.89 -25.79 -68.21 -50.90 -116.25 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.543 0.00 -4.28 -3.78 -3.11 -2.73 -
Adjusted Per Share Value based on latest NOSH - 19,993
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.86 10.33 0.34 0.38 1.61 2.22 1.25 -2.43%
EPS -0.13 1.68 -0.46 -0.50 -1.32 -0.98 -2.25 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.1035 0.00 -0.0826 -0.073 -0.0601 -0.0527 -
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 29/04/05 30/04/04 30/04/03 31/12/02 - - - -
Price 0.70 2.10 1.00 1.00 0.00 0.00 0.00 -
P/RPS 1.01 3.87 5.63 5.10 0.00 0.00 0.00 -100.00%
P/EPS -98.94 23.78 -4.19 -3.88 0.00 0.00 0.00 -100.00%
EY -1.01 4.20 -23.89 -25.79 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 3.87 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/06/05 28/06/04 - - 28/02/02 27/02/01 - -
Price 0.58 1.55 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 2.86 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -81.98 17.55 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -1.22 5.70 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.85 0.00 0.00 0.00 0.00 0.00 -100.00%

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