[PILECON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2.51%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,735 23,872 27,742 28,164 39,493 45,578 42,782 -30.52%
PBT 93,145 -56,269 -53,036 -55,955 -54,780 -51,464 -68,968 -
Tax -152 43 -440 -439 -396 10,937 18,400 -
NP 92,993 -56,226 -53,476 -56,394 -55,176 -40,527 -50,568 -
-
NP to SH 92,394 -48,818 -45,491 -47,707 -46,537 -39,370 -50,000 -
-
Tax Rate 0.16% - - - - - - -
Total Cost -68,258 80,098 81,218 84,558 94,669 86,105 93,350 -
-
Net Worth 157,040 2,001 8,319 15,973 23,973 39,916 39,737 149.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 157,040 2,001 8,319 15,973 23,973 39,916 39,737 149.33%
NOSH 230,941 200,114 207,999 399,325 399,557 399,166 397,377 -30.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 375.96% -235.53% -192.76% -200.23% -139.71% -88.92% -118.20% -
ROE 58.83% -2,439.50% -546.77% -298.67% -194.12% -98.63% -125.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.71 11.93 13.34 7.05 9.88 11.42 10.77 -0.37%
EPS 40.01 -24.40 -21.87 -11.95 -11.65 -9.86 -12.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.01 0.04 0.04 0.06 0.10 0.10 257.67%
Adjusted Per Share Value based on latest NOSH - 399,325
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.98 6.74 7.83 7.95 11.15 12.86 12.08 -30.55%
EPS 26.08 -13.78 -12.84 -13.47 -13.14 -11.11 -14.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.0056 0.0235 0.0451 0.0677 0.1127 0.1122 149.29%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.17 0.17 0.17 0.13 0.12 0.15 -
P/RPS 2.89 1.43 1.27 2.41 1.32 1.05 1.39 62.68%
P/EPS 0.77 -0.70 -0.78 -1.42 -1.12 -1.22 -1.19 -
EY 129.06 -143.50 -128.65 -70.28 -89.59 -82.19 -83.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 17.00 4.25 4.25 2.17 1.20 1.50 -54.42%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 06/09/06 26/05/06 27/02/06 25/11/05 24/08/05 -
Price 0.29 0.17 0.17 0.17 0.17 0.14 0.14 -
P/RPS 2.71 1.43 1.27 2.41 1.72 1.23 1.30 62.96%
P/EPS 0.72 -0.70 -0.78 -1.42 -1.46 -1.42 -1.11 -
EY 137.96 -143.50 -128.65 -70.28 -68.51 -70.45 -89.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 17.00 4.25 4.25 2.83 1.40 1.40 -54.37%

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