[PILECON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -979.93%
YoY- 24.7%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 82,034 44,160 12,625 118,718 67,205 54,801 12,539 249.40%
PBT -5,552 -6,558 1,482 -49,062 -2,014 -494 -3,618 33.00%
Tax -628 -2,446 -607 -3,952 -2,895 -2,222 3,618 -
NP -6,180 -9,004 875 -53,014 -4,909 -2,716 0 -
-
NP to SH -6,180 -9,004 875 -53,014 -4,909 -2,716 -3,882 36.30%
-
Tax Rate - - 40.96% - - - - -
Total Cost 88,214 53,164 11,750 171,732 72,114 57,517 12,539 266.71%
-
Net Worth 203,341 204,090 210,795 211,734 259,418 0 260,094 -15.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 203,341 204,090 210,795 211,734 259,418 0 260,094 -15.12%
NOSH 398,709 400,177 397,727 399,498 399,105 388,000 388,200 1.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.53% -20.39% 6.93% -44.66% -7.30% -4.96% 0.00% -
ROE -3.04% -4.41% 0.42% -25.04% -1.89% 0.00% -1.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.57 11.04 3.17 29.72 16.84 14.12 3.23 243.18%
EPS -1.55 -2.25 0.22 -13.27 -1.23 0.68 -1.00 33.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.53 0.53 0.65 0.00 0.67 -16.61%
Adjusted Per Share Value based on latest NOSH - 399,542
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.15 12.46 3.56 33.51 18.97 15.47 3.54 249.30%
EPS -1.74 -2.54 0.25 -14.96 -1.39 -0.77 -1.10 35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.5761 0.595 0.5976 0.7322 0.00 0.7341 -15.12%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.34 0.20 0.20 0.00 0.00 0.00 0.00 -
P/RPS 1.65 1.81 6.30 0.00 0.00 0.00 0.00 -
P/EPS -21.94 -8.89 90.91 0.00 0.00 0.00 0.00 -
EY -4.56 -11.25 1.10 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 0.67 0.39 0.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 27/11/02 29/08/02 31/05/02 -
Price 0.27 0.20 0.20 0.25 0.00 0.00 0.00 -
P/RPS 1.31 1.81 6.30 0.84 0.00 0.00 0.00 -
P/EPS -17.42 -8.89 90.91 -1.88 0.00 0.00 0.00 -
EY -5.74 -11.25 1.10 -53.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 0.38 0.47 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