[PILECON] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.5%
YoY- 69.18%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 88,320 50,500 118,718 89,606 109,602 50,156 122,322 -19.56%
PBT -13,116 5,928 -49,062 -2,685 -988 -14,472 -70,974 -67.65%
Tax -4,892 -2,428 -3,952 -3,860 -4,444 14,472 70,974 -
NP -18,008 3,500 -53,014 -6,545 -5,432 0 0 -
-
NP to SH -18,008 3,500 -53,014 -6,545 -5,432 -15,528 -70,408 -59.80%
-
Tax Rate - 40.96% - - - - - -
Total Cost 106,328 47,000 171,732 96,151 115,034 50,156 122,322 -8.94%
-
Net Worth 204,090 210,795 211,734 259,418 0 260,094 268,030 -16.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 204,090 210,795 211,734 259,418 0 260,094 268,030 -16.65%
NOSH 400,177 397,727 399,498 399,105 388,000 388,200 400,045 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -20.39% 6.93% -44.66% -7.30% -4.96% 0.00% 0.00% -
ROE -8.82% 1.66% -25.04% -2.52% 0.00% -5.97% -26.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 22.07 12.70 29.72 22.45 28.25 12.92 30.58 -19.58%
EPS -4.50 0.88 -13.27 -1.64 1.36 -4.00 -17.60 -59.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.53 0.65 0.00 0.67 0.67 -16.67%
Adjusted Per Share Value based on latest NOSH - 398,727
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 24.93 14.25 33.51 25.29 30.94 14.16 34.53 -19.56%
EPS -5.08 0.99 -14.96 -1.85 -1.53 -4.38 -19.87 -59.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5761 0.595 0.5976 0.7322 0.00 0.7341 0.7565 -16.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.91 1.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS -4.44 22.73 0.00 0.00 0.00 0.00 0.00 -
EY -22.50 4.40 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 0.39 0.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 27/11/02 29/08/02 31/05/02 28/02/02 -
Price 0.20 0.20 0.25 0.00 0.00 0.00 0.00 -
P/RPS 0.91 1.58 0.84 0.00 0.00 0.00 0.00 -
P/EPS -4.44 22.73 -1.88 0.00 0.00 0.00 0.00 -
EY -22.50 4.40 -53.08 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 0.39 0.38 0.47 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