[PILECON] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.5%
YoY- 340.27%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 42,130 45,610 35,906 31,768 29,796 24,998 24,735 42.66%
PBT 649 9,631 12,543 115,554 107,364 98,947 93,145 -96.36%
Tax 766 -3,796 -3,881 -4,797 -4,798 -237 -152 -
NP 1,415 5,835 8,662 110,757 102,566 98,710 92,993 -93.87%
-
NP to SH 1,491 12,868 15,792 117,295 109,114 98,164 92,394 -93.63%
-
Tax Rate -118.03% 39.41% 30.94% 4.15% 4.47% 0.24% 0.16% -
Total Cost 40,715 39,775 27,244 -78,989 -72,770 -73,712 -68,258 -
-
Net Worth 257,735 264,568 258,439 270,906 269,498 259,806 157,040 39.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 257,735 264,568 258,439 270,906 269,498 259,806 157,040 39.17%
NOSH 373,529 372,631 363,999 381,558 379,575 382,068 230,941 37.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.36% 12.79% 24.12% 348.64% 344.23% 394.87% 375.96% -
ROE 0.58% 4.86% 6.11% 43.30% 40.49% 37.78% 58.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.28 12.24 9.86 8.33 7.85 6.54 10.71 3.52%
EPS 0.40 3.45 4.34 30.74 28.75 25.69 40.01 -95.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.71 0.71 0.71 0.68 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 381,558
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.89 12.87 10.13 8.97 8.41 7.06 6.98 42.67%
EPS 0.42 3.63 4.46 33.11 30.80 27.71 26.08 -93.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.7468 0.7295 0.7647 0.7607 0.7333 0.4433 39.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.08 0.20 0.32 0.37 0.36 0.38 0.31 -
P/RPS 0.71 1.63 3.24 4.44 4.59 5.81 2.89 -60.80%
P/EPS 20.04 5.79 7.38 1.20 1.25 1.48 0.77 779.96%
EY 4.99 17.27 13.56 83.08 79.85 67.61 129.06 -88.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.28 0.45 0.52 0.51 0.56 0.46 -59.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 28/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.08 0.08 0.22 0.32 0.38 0.28 0.29 -
P/RPS 0.71 0.65 2.23 3.84 4.84 4.28 2.71 -59.08%
P/EPS 20.04 2.32 5.07 1.04 1.32 1.09 0.72 820.28%
EY 4.99 43.17 19.72 96.07 75.65 91.76 137.96 -89.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.31 0.45 0.54 0.41 0.43 -57.32%

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