[SALCON] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 7.37%
YoY- 39.29%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
Revenue 99,411 110,617 10,033 3,555 5,166 12,750 20,113 63.45%
PBT 17,326 6,686 17,466 -4,777 -6,247 -7,875 -14,884 -
Tax -6,137 -2,822 -872 0 0 4,636 14,974 -
NP 11,189 3,864 16,594 -4,777 -6,247 -3,239 90 340.62%
-
NP to SH 11,189 3,864 16,594 -4,777 -6,247 -7,868 -14,879 -
-
Tax Rate 35.42% 42.21% 4.99% - - - - -
Total Cost 88,222 106,753 -6,561 8,332 11,413 15,989 20,023 57.77%
-
Net Worth 0 103,649 2,052 -87,799 0 -78,200 -65,999 -
Dividend
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
Net Worth 0 103,649 2,052 -87,799 0 -78,200 -65,999 -
NOSH 197,272 192,300 5,734 19,999 20,000 20,000 20,000 102.14%
Ratio Analysis
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
NP Margin 11.26% 3.49% 165.39% -134.37% -120.93% -25.40% 0.45% -
ROE 0.00% 3.73% 808.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
RPS 50.39 57.52 174.96 17.78 25.83 63.75 100.57 -19.14%
EPS 5.67 2.01 289.38 -23.89 -31.24 -39.34 -74.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.539 0.358 -4.39 0.00 -3.91 -3.30 -
Adjusted Per Share Value based on latest NOSH - 19,999
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
RPS 9.60 10.68 0.97 0.34 0.50 1.23 1.94 63.51%
EPS 1.08 0.37 1.60 -0.46 -0.60 -0.76 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1001 0.002 -0.0848 0.00 -0.0755 -0.0637 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
Date 30/06/04 30/07/04 31/07/03 31/03/03 - - - -
Price 1.54 1.37 1.00 1.00 0.00 0.00 0.00 -
P/RPS 3.06 2.38 0.57 5.63 0.00 0.00 0.00 -
P/EPS 27.15 68.18 0.35 -4.19 0.00 0.00 0.00 -
EY 3.68 1.47 289.38 -23.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.54 2.79 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 31/03/01 CAGR
Date - - - - - 30/05/02 30/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 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