[PILECON] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 31.36%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 15,095 30,716 28,196 82,034 67,205 70,457 168,467 -33.09%
PBT -8,929 -7,440 -23,081 -5,552 -2,014 -15,736 -25,839 -16.22%
Tax -2 -485 5,210 -628 -2,895 15,736 25,839 -
NP -8,931 -7,925 -17,871 -6,180 -4,909 0 0 -
-
NP to SH -9,005 -6,724 -17,871 -6,180 -4,909 -15,930 -32,121 -19.09%
-
Tax Rate - - - - - - - -
Total Cost 24,026 38,641 46,067 88,214 72,114 70,457 168,467 -27.70%
-
Net Worth 1,996 40,023 75,961 203,341 259,418 318,600 324,739 -57.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,996 40,023 75,961 203,341 259,418 318,600 324,739 -57.18%
NOSH 199,667 400,238 399,798 398,709 399,105 398,250 352,978 -9.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -59.17% -25.80% -63.38% -7.53% -7.30% 0.00% 0.00% -
ROE -451.00% -16.80% -23.53% -3.04% -1.89% -5.00% -9.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.56 7.67 7.05 20.57 16.84 17.69 47.73 -26.43%
EPS -4.51 -1.68 -4.47 -1.55 -1.23 -4.00 -9.10 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.10 0.19 0.51 0.65 0.80 0.92 -52.91%
Adjusted Per Share Value based on latest NOSH - 397,746
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.26 8.67 7.96 23.15 18.97 19.89 47.55 -33.09%
EPS -2.54 -1.90 -5.04 -1.74 -1.39 -4.50 -9.07 -19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.113 0.2144 0.5739 0.7322 0.8993 0.9166 -57.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.17 0.12 0.15 0.34 0.00 0.00 0.00 -
P/RPS 2.25 1.56 2.13 1.65 0.00 0.00 0.00 -
P/EPS -3.77 -7.14 -3.36 -21.94 0.00 0.00 0.00 -
EY -26.53 -14.00 -29.80 -4.56 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 1.20 0.79 0.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 25/11/05 29/11/04 21/11/03 27/11/02 30/11/01 30/11/00 -
Price 0.17 0.14 0.15 0.27 0.00 0.00 0.00 -
P/RPS 2.25 1.82 2.13 1.31 0.00 0.00 0.00 -
P/EPS -3.77 -8.33 -3.36 -17.42 0.00 0.00 0.00 -
EY -26.53 -12.00 -29.80 -5.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 1.40 0.79 0.53 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