[PILECON] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -112.01%
YoY- 63.81%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,954 42,786 59,696 43,058 37,594 43,338 48,068 -10.11%
PBT -9,920 -10,838 -9,708 -67,105 -30,774 -7,112 -4,596 66.93%
Tax -646 -2 172 16,588 6,946 -3,538 -2,376 -57.99%
NP -10,566 -10,840 -9,536 -50,517 -23,828 -10,650 -6,972 31.90%
-
NP to SH -8,965 -9,616 -9,536 -50,517 -23,828 -10,650 -6,972 18.23%
-
Tax Rate - - - - - - - -
Total Cost 51,521 53,626 69,232 93,575 61,422 53,988 55,040 -4.30%
-
Net Worth 40,023 40,066 43,706 71,909 75,961 88,082 87,149 -40.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 40,023 40,066 43,706 71,909 75,961 88,082 87,149 -40.44%
NOSH 400,238 400,666 397,333 399,494 399,798 400,375 396,136 0.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -25.80% -25.34% -15.97% -117.32% -63.38% -24.57% -14.50% -
ROE -22.40% -24.00% -21.82% -70.25% -31.37% -12.09% -8.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.23 10.68 15.02 10.78 9.40 10.82 12.13 -10.72%
EPS -2.24 -2.40 -2.40 -12.64 -5.96 -2.66 -1.76 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.18 0.19 0.22 0.22 -40.85%
Adjusted Per Share Value based on latest NOSH - 399,861
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.56 12.08 16.85 12.15 10.61 12.23 13.57 -10.12%
EPS -2.53 -2.71 -2.69 -14.26 -6.73 -3.01 -1.97 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1131 0.1234 0.203 0.2144 0.2486 0.246 -40.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.15 0.09 0.14 0.15 0.14 0.18 -
P/RPS 1.17 1.40 0.60 1.30 1.60 1.29 1.48 -14.49%
P/EPS -5.36 -6.25 -3.75 -1.11 -2.52 -5.26 -10.23 -34.98%
EY -18.67 -16.00 -26.67 -90.32 -39.73 -19.00 -9.78 53.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.50 0.82 0.78 0.79 0.64 0.82 28.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 24/08/05 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.14 0.14 0.14 0.13 0.15 0.13 0.18 -
P/RPS 1.37 1.31 0.93 1.21 1.60 1.20 1.48 -5.01%
P/EPS -6.25 -5.83 -5.83 -1.03 -2.52 -4.89 -10.23 -27.97%
EY -16.00 -17.14 -17.14 -97.27 -39.73 -20.46 -9.78 38.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.27 0.72 0.79 0.59 0.82 42.80%

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