[PILECON] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.24%
YoY- 305.76%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 35,906 31,768 29,796 24,998 24,735 23,872 27,742 18.70%
PBT 12,543 115,554 107,364 98,947 93,145 -56,269 -53,036 -
Tax -3,881 -4,797 -4,798 -237 -152 43 -440 325.21%
NP 8,662 110,757 102,566 98,710 92,993 -56,226 -53,476 -
-
NP to SH 15,792 117,295 109,114 98,164 92,394 -48,818 -45,491 -
-
Tax Rate 30.94% 4.15% 4.47% 0.24% 0.16% - - -
Total Cost 27,244 -78,989 -72,770 -73,712 -68,258 80,098 81,218 -51.62%
-
Net Worth 258,439 270,906 269,498 259,806 157,040 2,001 8,319 882.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 258,439 270,906 269,498 259,806 157,040 2,001 8,319 882.06%
NOSH 363,999 381,558 379,575 382,068 230,941 200,114 207,999 45.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.12% 348.64% 344.23% 394.87% 375.96% -235.53% -192.76% -
ROE 6.11% 43.30% 40.49% 37.78% 58.83% -2,439.50% -546.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.86 8.33 7.85 6.54 10.71 11.93 13.34 -18.20%
EPS 4.34 30.74 28.75 25.69 40.01 -24.40 -21.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.68 0.68 0.01 0.04 576.89%
Adjusted Per Share Value based on latest NOSH - 382,068
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.13 8.97 8.41 7.06 6.98 6.74 7.83 18.67%
EPS 4.46 33.11 30.80 27.71 26.08 -13.78 -12.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7295 0.7647 0.7607 0.7333 0.4433 0.0056 0.0235 881.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.37 0.36 0.38 0.31 0.17 0.17 -
P/RPS 3.24 4.44 4.59 5.81 2.89 1.43 1.27 86.38%
P/EPS 7.38 1.20 1.25 1.48 0.77 -0.70 -0.78 -
EY 13.56 83.08 79.85 67.61 129.06 -143.50 -128.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.51 0.56 0.46 17.00 4.25 -77.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 29/05/07 28/02/07 28/11/06 06/09/06 -
Price 0.22 0.32 0.38 0.28 0.29 0.17 0.17 -
P/RPS 2.23 3.84 4.84 4.28 2.71 1.43 1.27 45.39%
P/EPS 5.07 1.04 1.32 1.09 0.72 -0.70 -0.78 -
EY 19.72 96.07 75.65 91.76 137.96 -143.50 -128.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.54 0.41 0.43 17.00 4.25 -82.45%

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