[PILECON] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 98.75%
YoY- -299.2%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 43,058 28,196 21,669 12,017 95,048 82,034 44,160 -1.66%
PBT -67,105 -23,081 -3,556 -1,149 -148,857 -5,552 -6,558 368.01%
Tax 16,588 5,210 -1,769 -594 9,252 -628 -2,446 -
NP -50,517 -17,871 -5,325 -1,743 -139,605 -6,180 -9,004 214.09%
-
NP to SH -50,517 -17,871 -5,325 -1,743 -139,605 -6,180 -9,004 214.09%
-
Tax Rate - - - - - - - -
Total Cost 93,575 46,067 26,994 13,760 234,653 88,214 53,164 45.52%
-
Net Worth 71,909 75,961 88,082 87,149 91,918 203,341 204,090 -49.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,909 75,961 88,082 87,149 91,918 203,341 204,090 -49.95%
NOSH 399,494 399,798 400,375 396,136 399,644 398,709 400,177 -0.11%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -117.32% -63.38% -24.57% -14.50% -146.88% -7.53% -20.39% -
ROE -70.25% -23.53% -6.05% -2.00% -151.88% -3.04% -4.41% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.78 7.05 5.41 3.03 23.78 20.57 11.04 -1.56%
EPS -12.64 -4.47 -1.33 -0.44 -34.93 -1.55 -2.25 214.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.22 0.22 0.23 0.51 0.51 -49.89%
Adjusted Per Share Value based on latest NOSH - 396,136
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.15 7.96 6.12 3.39 26.83 23.15 12.46 -1.65%
EPS -14.26 -5.04 -1.50 -0.49 -39.40 -1.74 -2.54 214.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.203 0.2144 0.2486 0.246 0.2594 0.5739 0.5761 -49.95%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.14 0.15 0.14 0.18 0.33 0.34 0.20 -
P/RPS 1.30 2.13 2.59 5.93 1.39 1.65 1.81 -19.71%
P/EPS -1.11 -3.36 -10.53 -40.91 -0.94 -21.94 -8.89 -74.86%
EY -90.32 -29.80 -9.50 -2.44 -105.86 -4.56 -11.25 298.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.64 0.82 1.43 0.67 0.39 58.40%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 -
Price 0.13 0.15 0.13 0.18 0.26 0.27 0.20 -
P/RPS 1.21 2.13 2.40 5.93 1.09 1.31 1.81 -23.45%
P/EPS -1.03 -3.36 -9.77 -40.91 -0.74 -17.42 -8.89 -76.07%
EY -97.27 -29.80 -10.23 -2.44 -134.35 -5.74 -11.25 318.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.59 0.82 1.13 0.53 0.39 50.21%

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