[PILECON] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -52.75%
YoY- 40.86%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 59,696 43,058 37,594 43,338 48,068 95,048 109,378 -33.19%
PBT -9,708 -67,105 -30,774 -7,112 -4,596 -148,857 -7,402 19.79%
Tax 172 16,588 6,946 -3,538 -2,376 9,252 -837 -
NP -9,536 -50,517 -23,828 -10,650 -6,972 -139,605 -8,240 10.21%
-
NP to SH -9,536 -50,517 -23,828 -10,650 -6,972 -139,605 -8,240 10.21%
-
Tax Rate - - - - - - - -
Total Cost 69,232 93,575 61,422 53,988 55,040 234,653 117,618 -29.74%
-
Net Worth 43,706 71,909 75,961 88,082 87,149 91,918 203,341 -64.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,706 71,909 75,961 88,082 87,149 91,918 203,341 -64.08%
NOSH 397,333 399,494 399,798 400,375 396,136 399,644 398,709 -0.22%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -15.97% -117.32% -63.38% -24.57% -14.50% -146.88% -7.53% -
ROE -21.82% -70.25% -31.37% -12.09% -8.00% -151.88% -4.05% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.02 10.78 9.40 10.82 12.13 23.78 27.43 -33.04%
EPS -2.40 -12.64 -5.96 -2.66 -1.76 -34.93 -2.07 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.18 0.19 0.22 0.22 0.23 0.51 -64.00%
Adjusted Per Share Value based on latest NOSH - 398,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.85 12.15 10.61 12.23 13.57 26.83 30.87 -33.18%
EPS -2.69 -14.26 -6.73 -3.01 -1.97 -39.40 -2.33 10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.203 0.2144 0.2486 0.246 0.2594 0.5739 -64.07%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.09 0.14 0.15 0.14 0.18 0.33 0.34 -
P/RPS 0.60 1.30 1.60 1.29 1.48 1.39 1.24 -38.33%
P/EPS -3.75 -1.11 -2.52 -5.26 -10.23 -0.94 -16.45 -62.64%
EY -26.67 -90.32 -39.73 -19.00 -9.78 -105.86 -6.08 167.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.79 0.64 0.82 1.43 0.67 14.40%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 26/02/04 21/11/03 -
Price 0.14 0.13 0.15 0.13 0.18 0.26 0.27 -
P/RPS 0.93 1.21 1.60 1.20 1.48 1.09 0.98 -3.42%
P/EPS -5.83 -1.03 -2.52 -4.89 -10.23 -0.74 -13.06 -41.56%
EY -17.14 -97.27 -39.73 -20.46 -9.78 -134.35 -7.65 71.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.72 0.79 0.59 0.82 1.13 0.53 78.97%

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