[PILECON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -18.22%
YoY- 276.52%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 41,854 54,248 35,906 29,504 29,406 15,432 24,735 42.04%
PBT -2,700 -2,848 12,543 17,973 21,088 8,800 93,145 -
Tax 0 0 -3,881 -6,196 -9,294 -340 -152 -
NP -2,700 -2,848 8,662 11,777 11,794 8,460 92,993 -
-
NP to SH -2,686 -2,832 15,792 21,194 25,916 8,864 92,394 -
-
Tax Rate - - 30.94% 34.47% 44.07% 3.86% 0.16% -
Total Cost 44,554 57,096 27,244 17,726 17,612 6,972 -68,258 -
-
Net Worth 264,762 264,568 269,867 270,003 269,799 259,806 139,129 53.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 264,762 264,568 269,867 270,003 269,799 259,806 139,129 53.62%
NOSH 383,714 372,631 380,094 380,287 379,999 382,068 207,656 50.63%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.45% -5.25% 24.12% 39.92% 40.11% 54.82% 375.96% -
ROE -1.01% -1.07% 5.85% 7.85% 9.61% 3.41% 66.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.91 14.56 9.45 7.76 7.74 4.04 11.91 -5.68%
EPS -0.70 -0.76 4.16 5.57 6.82 2.32 44.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.71 0.71 0.71 0.68 0.67 1.98%
Adjusted Per Share Value based on latest NOSH - 381,558
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.81 15.31 10.13 8.33 8.30 4.36 6.98 42.03%
EPS -0.76 -0.80 4.46 5.98 7.32 2.50 26.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7473 0.7468 0.7617 0.7621 0.7615 0.7333 0.3927 53.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.08 0.20 0.32 0.37 0.36 0.38 0.31 -
P/RPS 0.73 1.37 3.39 4.77 4.65 9.41 2.60 -57.15%
P/EPS -11.43 -26.32 7.70 6.64 5.28 16.38 0.70 -
EY -8.75 -3.80 12.98 15.06 18.94 6.11 143.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.28 0.45 0.52 0.51 0.56 0.46 -59.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 28/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.08 0.08 0.22 0.32 0.38 0.28 0.29 -
P/RPS 0.73 0.55 2.33 4.12 4.91 6.93 2.43 -55.17%
P/EPS -11.43 -10.53 5.30 5.74 5.57 12.07 0.65 -
EY -8.75 -9.50 18.89 17.42 17.95 8.29 153.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.31 0.45 0.54 0.41 0.43 -57.32%

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