[PILECON] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.84%
YoY- 9.71%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,380 39,493 40,954 42,786 59,696 43,058 37,594 -47.33%
PBT -14,408 -54,780 -9,920 -10,838 -9,708 -67,105 -30,774 -39.73%
Tax 0 -440 -646 -2 172 16,588 6,946 -
NP -14,408 -55,220 -10,566 -10,840 -9,536 -50,517 -23,828 -28.51%
-
NP to SH -14,216 -46,537 -8,965 -9,616 -9,536 -50,517 -23,828 -29.15%
-
Tax Rate - - - - - - - -
Total Cost 28,788 94,713 51,521 53,626 69,232 93,575 61,422 -39.68%
-
Net Worth 15,973 11,989 40,023 40,066 43,706 71,909 75,961 -64.67%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 15,973 11,989 40,023 40,066 43,706 71,909 75,961 -64.67%
NOSH 399,325 399,663 400,238 400,666 397,333 399,494 399,798 -0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -100.19% -139.82% -25.80% -25.34% -15.97% -117.32% -63.38% -
ROE -89.00% -388.13% -22.40% -24.00% -21.82% -70.25% -31.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.60 9.88 10.23 10.68 15.02 10.78 9.40 -47.29%
EPS -3.56 -11.64 -2.24 -2.40 -2.40 -12.64 -5.96 -29.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.10 0.10 0.11 0.18 0.19 -64.64%
Adjusted Per Share Value based on latest NOSH - 397,377
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.06 11.15 11.56 12.08 16.85 12.15 10.61 -47.32%
EPS -4.01 -13.14 -2.53 -2.71 -2.69 -14.26 -6.73 -29.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0338 0.113 0.1131 0.1234 0.203 0.2144 -64.66%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.17 0.13 0.12 0.15 0.09 0.14 0.15 -
P/RPS 4.72 1.32 1.17 1.40 0.60 1.30 1.60 105.82%
P/EPS -4.78 -1.12 -5.36 -6.25 -3.75 -1.11 -2.52 53.29%
EY -20.94 -89.57 -18.67 -16.00 -26.67 -90.32 -39.73 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.33 1.20 1.50 0.82 0.78 0.79 207.34%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 25/11/05 24/08/05 26/05/05 28/02/05 29/11/04 -
Price 0.17 0.17 0.14 0.14 0.14 0.13 0.15 -
P/RPS 4.72 1.72 1.37 1.31 0.93 1.21 1.60 105.82%
P/EPS -4.78 -1.46 -6.25 -5.83 -5.83 -1.03 -2.52 53.29%
EY -20.94 -68.49 -16.00 -17.14 -17.14 -97.27 -39.73 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 5.67 1.40 1.40 1.27 0.72 0.79 207.34%

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