[SALCON] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -65.47%
YoY- -76.71%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
Revenue 38,565 85,806 99,411 110,617 10,033 3,555 5,166 79.94%
PBT 1,428 3,688 17,326 6,686 17,466 -4,777 -6,247 -
Tax -1,198 -3,121 -6,137 -2,822 -872 0 0 -
NP 230 567 11,189 3,864 16,594 -4,777 -6,247 -
-
NP to SH 230 567 11,189 3,864 16,594 -4,777 -6,247 -
-
Tax Rate 83.89% 84.63% 35.42% 42.21% 4.99% - - -
Total Cost 38,335 85,239 88,222 106,753 -6,561 8,332 11,413 42.48%
-
Net Worth 108,123 0 0 103,649 2,052 -87,799 0 -
Dividend
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
Net Worth 108,123 0 0 103,649 2,052 -87,799 0 -
NOSH 212,006 191,666 197,272 192,300 5,734 19,999 20,000 99.35%
Ratio Analysis
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
NP Margin 0.60% 0.66% 11.26% 3.49% 165.39% -134.37% -120.93% -
ROE 0.21% 0.00% 0.00% 3.73% 808.31% 0.00% 0.00% -
Per Share
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
RPS 18.19 44.77 50.39 57.52 174.96 17.78 25.83 -9.74%
EPS 0.11 0.30 5.67 2.01 289.38 -23.89 -31.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.00 0.00 0.539 0.358 -4.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 192,300
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
RPS 3.72 8.29 9.60 10.68 0.97 0.34 0.50 79.76%
EPS 0.02 0.05 1.08 0.37 1.60 -0.46 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.00 0.00 0.1001 0.002 -0.0848 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
Date 30/12/05 30/06/05 30/06/04 30/07/04 31/07/03 31/03/03 - -
Price 0.41 0.56 1.54 1.37 1.00 1.00 0.00 -
P/RPS 2.25 1.25 3.06 2.38 0.57 5.63 0.00 -
P/EPS 377.92 189.30 27.15 68.18 0.35 -4.19 0.00 -
EY 0.26 0.53 3.68 1.47 289.38 -23.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 2.54 2.79 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 CAGR
Date 24/02/06 19/08/05 - - - - - -
Price 0.44 0.54 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.42 1.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 405.58 182.54 0.00 0.00 0.00 0.00 0.00 -
EY 0.25 0.55 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 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