[PILECON] QoQ TTM 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- 19.61%
YoY- 31.12%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 133,547 108,077 118,804 118,718 141,726 139,334 125,201 4.39%
PBT -52,600 -55,126 -43,962 -49,062 -63,451 -62,995 -73,012 -19.62%
Tax -1,685 -4,176 -4,295 -3,952 -2,496 -1,764 7,087 -
NP -54,285 -59,302 -48,257 -53,014 -65,947 -64,759 -65,925 -12.13%
-
NP to SH -54,285 -59,302 -48,257 -53,014 -65,947 -64,759 -71,577 -16.82%
-
Tax Rate - - - - - - - -
Total Cost 187,832 167,379 167,061 171,732 207,673 204,093 191,126 -1.15%
-
Net Worth 202,850 203,979 210,795 219,748 259,172 0 260,094 -15.25%
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 202,850 203,979 210,795 219,748 259,172 0 260,094 -15.25%
NOSH 397,746 399,959 397,727 399,542 398,727 388,666 388,200 1.63%
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 -40.65% -54.87% -40.62% -44.66% -46.53% -46.48% -52.66% -
ROE -26.76% -29.07% -22.89% -24.12% -25.45% 0.00% -27.52% -
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 33.58 27.02 29.87 29.71 35.54 35.85 32.25 2.72%
EPS -13.65 -14.83 -12.13 -13.27 -16.54 -16.66 -18.44 -18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.53 0.55 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 37.69 30.51 33.53 33.51 40.00 39.33 35.34 4.38%
EPS -15.32 -16.74 -13.62 -14.96 -18.61 -18.28 -20.20 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.5757 0.595 0.6203 0.7315 0.00 0.7341 -15.25%
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 1.01 0.74 0.67 0.00 0.00 0.00 0.00 -
P/EPS -2.49 -1.35 -1.65 0.00 0.00 0.00 0.00 -
EY -40.14 -74.14 -60.67 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 0.80 0.74 0.67 0.84 0.00 0.00 0.00 -
P/EPS -1.98 -1.35 -1.65 -1.88 0.00 0.00 0.00 -
EY -50.55 -74.14 -60.67 -53.07 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 0.45 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