[PILECON] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2420.67%
YoY- -173.64%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 10,845 3,858 9,640 5,453 6,047 3,595 8,777 15.19%
PBT 8,344 2,200 102,074 -5,254 -73 -3,602 -47,340 -
Tax -4,562 -85 -150 -1 -1 0 45 -
NP 3,782 2,115 101,924 -5,255 -74 -3,602 -47,295 -
-
NP to SH 10,742 2,216 101,399 -5,243 -208 -3,554 -39,813 -
-
Tax Rate 54.67% 3.86% 0.15% - - - - -
Total Cost 7,063 1,743 -92,284 10,708 6,121 7,197 56,072 -74.96%
-
Net Worth 269,498 259,806 157,040 2,001 8,319 15,973 23,973 404.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,498 259,806 157,040 2,001 8,319 15,973 23,973 404.05%
NOSH 379,575 382,068 230,941 200,114 207,999 399,325 399,557 -3.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.87% 54.82% 1,057.30% -96.37% -1.22% -100.19% -538.85% -
ROE 3.99% 0.85% 64.57% -262.00% -2.50% -22.25% -166.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.86 1.01 4.17 2.72 2.91 0.90 2.20 19.17%
EPS 2.83 0.58 43.91 -2.62 -0.10 -0.89 -9.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.68 0.01 0.04 0.04 0.06 421.63%
Adjusted Per Share Value based on latest NOSH - 200,114
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.06 1.09 2.72 1.54 1.71 1.01 2.48 15.08%
EPS 3.03 0.63 28.62 -1.48 -0.06 -1.00 -11.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7607 0.7333 0.4433 0.0056 0.0235 0.0451 0.0677 403.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.38 0.31 0.17 0.17 0.17 0.13 -
P/RPS 12.60 37.63 7.43 6.24 5.85 18.88 5.92 65.69%
P/EPS 12.72 65.52 0.71 -6.49 -170.00 -19.10 -1.30 -
EY 7.86 1.53 141.63 -15.41 -0.59 -5.24 -76.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.46 17.00 4.25 4.25 2.17 -62.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 28/11/06 06/09/06 26/05/06 27/02/06 -
Price 0.38 0.28 0.29 0.17 0.17 0.17 0.17 -
P/RPS 13.30 27.73 6.95 6.24 5.85 18.88 7.74 43.60%
P/EPS 13.43 48.28 0.66 -6.49 -170.00 -19.10 -1.71 -
EY 7.45 2.07 151.40 -15.41 -0.59 -5.24 -58.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.43 17.00 4.25 4.25 2.83 -66.95%

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