[PILECON] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.26%
YoY- 63.22%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 28,164 39,493 45,578 42,782 45,965 43,058 41,210 -22.43%
PBT -55,955 -54,780 -51,464 -68,968 -68,383 -67,105 -166,386 -51.67%
Tax -439 -396 10,937 18,400 17,225 16,588 15,090 -
NP -56,394 -55,176 -40,527 -50,568 -51,158 -50,517 -151,296 -48.23%
-
NP to SH -47,707 -46,537 -39,370 -50,000 -51,158 -50,517 -151,296 -53.70%
-
Tax Rate - - - - - - - -
Total Cost 84,558 94,669 86,105 93,350 97,123 93,575 192,506 -42.24%
-
Net Worth 15,973 23,973 39,916 39,737 43,706 47,983 75,915 -64.65%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 15,973 23,973 39,916 39,737 43,706 47,983 75,915 -64.65%
NOSH 399,325 399,557 399,166 397,377 397,333 399,861 399,554 -0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -200.23% -139.71% -88.92% -118.20% -111.30% -117.32% -367.13% -
ROE -298.67% -194.12% -98.63% -125.83% -117.05% -105.28% -199.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.05 9.88 11.42 10.77 11.57 10.77 10.31 -22.40%
EPS -11.95 -11.65 -9.86 -12.58 -12.88 -12.63 -37.87 -53.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.06 0.10 0.10 0.11 0.12 0.19 -64.64%
Adjusted Per Share Value based on latest NOSH - 397,377
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.95 11.15 12.86 12.08 12.97 12.15 11.63 -22.41%
EPS -13.47 -13.14 -11.11 -14.11 -14.44 -14.26 -42.70 -53.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0677 0.1127 0.1122 0.1234 0.1354 0.2143 -64.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.17 0.13 0.12 0.15 0.09 0.14 0.15 -
P/RPS 2.41 1.32 1.05 1.39 0.78 1.30 1.45 40.35%
P/EPS -1.42 -1.12 -1.22 -1.19 -0.70 -1.11 -0.40 132.89%
EY -70.28 -89.59 -82.19 -83.88 -143.06 -90.24 -252.44 -57.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 2.17 1.20 1.50 0.82 1.17 0.79 207.34%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 25/11/05 24/08/05 26/05/05 28/02/05 29/11/04 -
Price 0.17 0.17 0.14 0.14 0.14 0.13 0.15 -
P/RPS 2.41 1.72 1.23 1.30 1.21 1.21 1.45 40.35%
P/EPS -1.42 -1.46 -1.42 -1.11 -1.09 -1.03 -0.40 132.89%
EY -70.28 -68.51 -70.45 -89.88 -91.97 -97.18 -252.44 -57.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 2.83 1.40 1.40 1.27 1.08 0.79 207.34%

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