[PILECON] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -419.08%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 37,861 35,906 24,735 39,493 43,058 95,048 118,718 -17.32%
PBT -798 12,543 93,145 -54,780 -67,105 -148,857 -49,062 -49.63%
Tax 0 -3,881 -152 -440 16,588 9,252 -3,952 -
NP -798 8,662 92,993 -55,220 -50,517 -139,605 -53,014 -50.27%
-
NP to SH -1,023 15,792 92,394 -46,537 -50,517 -139,605 -53,014 -48.17%
-
Tax Rate - 30.94% 0.16% - - - - -
Total Cost 38,659 27,244 -68,258 94,713 93,575 234,653 171,732 -21.98%
-
Net Worth 257,644 269,867 139,129 11,989 71,909 91,918 211,734 3.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 257,644 269,867 139,129 11,989 71,909 91,918 211,734 3.32%
NOSH 378,888 380,094 207,656 399,663 399,494 399,644 399,498 -0.87%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.11% 24.12% 375.96% -139.82% -117.32% -146.88% -44.66% -
ROE -0.40% 5.85% 66.41% -388.13% -70.25% -151.88% -25.04% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.99 9.45 11.91 9.88 10.78 23.78 29.72 -16.60%
EPS -0.27 4.16 44.49 -11.64 -12.64 -34.93 -13.27 -47.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.71 0.67 0.03 0.18 0.23 0.53 4.23%
Adjusted Per Share Value based on latest NOSH - 399,557
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.69 10.13 6.98 11.15 12.15 26.83 33.51 -17.32%
EPS -0.29 4.46 26.08 -13.14 -14.26 -39.40 -14.96 -48.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7272 0.7617 0.3927 0.0338 0.203 0.2594 0.5976 3.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 04/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.04 0.32 0.31 0.13 0.14 0.33 0.00 -
P/RPS 0.40 3.39 2.60 1.32 1.30 1.39 0.00 -
P/EPS -14.81 7.70 0.70 -1.12 -1.11 -0.94 0.00 -
EY -6.75 12.98 143.53 -89.57 -90.32 -105.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.45 0.46 4.33 0.78 1.43 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 04/12/08 28/02/08 28/02/07 27/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.04 0.22 0.29 0.17 0.13 0.26 0.25 -
P/RPS 0.40 2.33 2.43 1.72 1.21 1.09 0.84 -11.62%
P/EPS -14.81 5.30 0.65 -1.46 -1.03 -0.74 -1.88 41.01%
EY -6.75 18.89 153.43 -68.49 -97.27 -134.35 -53.08 -29.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.31 0.43 5.67 0.72 1.13 0.47 -29.01%

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