[PILECON] YoY 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- -1977.92%
YoY- -21.95%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
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 9,868 13,778 9,640 8,777 14,862 13,014 51,513 -24.05%
PBT -5,170 -937 102,074 -47,340 -44,024 -143,305 -47,048 -30.76%
Tax 0 766 -150 45 11,378 9,880 -1,057 -
NP -5,170 -171 101,924 -47,295 -32,646 -133,425 -48,105 -31.02%
-
NP to SH -5,415 -104 101,399 -39,813 -32,646 -133,425 -48,105 -30.49%
-
Tax Rate - - 0.15% - - - - -
Total Cost 15,038 13,949 -92,284 56,072 47,508 146,439 99,618 -27.00%
-
Net Worth 259,309 258,439 157,040 23,973 47,983 99,923 219,748 2.79%
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 259,309 258,439 157,040 23,973 47,983 99,923 219,748 2.79%
NOSH 381,338 363,999 230,941 399,557 399,861 399,692 399,542 -0.77%
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 -52.39% -1.24% 1,057.30% -538.85% -219.66% -1,025.24% -93.38% -
ROE -2.09% -0.04% 64.57% -166.07% -68.04% -133.53% -21.89% -
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 2.59 3.79 4.17 2.20 3.72 3.26 12.89 -23.44%
EPS -1.42 -0.03 43.91 -9.96 -8.17 -33.39 -12.04 -29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.71 0.68 0.06 0.12 0.25 0.55 3.59%
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 2.79 3.89 2.72 2.48 4.19 3.67 14.54 -24.03%
EPS -1.53 -0.03 28.62 -11.24 -9.21 -37.66 -13.58 -30.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.7295 0.4433 0.0677 0.1354 0.282 0.6203 2.79%
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 1.55 8.45 7.43 5.92 3.77 10.14 0.00 -
P/EPS -2.82 -1,120.00 0.71 -1.30 -1.71 -0.99 0.00 -
EY -35.50 -0.09 141.63 -76.65 -58.32 -101.16 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 2.17 1.17 1.32 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 1.55 5.81 6.95 7.74 3.50 7.99 1.94 -3.66%
P/EPS -2.82 -770.00 0.66 -1.71 -1.59 -0.78 -2.08 5.19%
EY -35.50 -0.13 151.40 -58.61 -62.80 -128.39 -48.16 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.31 0.43 2.83 1.08 1.04 0.45 -28.50%

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