[PILECON] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.5%
YoY- 340.27%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 25,724 41,771 31,768 23,872 45,578 41,210 133,547 -23.98%
PBT -5,832 3,435 115,554 -56,269 -51,464 -166,386 -52,600 -30.66%
Tax 0 766 -4,797 43 10,937 15,090 -1,685 -
NP -5,832 4,201 110,757 -56,226 -40,527 -151,296 -54,285 -31.02%
-
NP to SH -6,080 4,288 117,295 -48,818 -39,370 -151,296 -54,285 -30.54%
-
Tax Rate - -22.30% 4.15% - - - - -
Total Cost 31,556 37,570 -78,989 80,098 86,105 192,506 187,832 -25.69%
-
Net Worth 74,399 265,860 270,906 2,001 39,916 75,915 202,850 -15.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 74,399 265,860 270,906 2,001 39,916 75,915 202,850 -15.38%
NOSH 354,285 379,801 381,558 200,114 399,166 399,554 397,746 -1.90%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -22.67% 10.06% 348.64% -235.53% -88.92% -367.13% -40.65% -
ROE -8.17% 1.61% 43.30% -2,439.50% -98.63% -199.30% -26.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.26 11.00 8.33 11.93 11.42 10.31 33.58 -22.51%
EPS -1.72 1.13 30.74 -24.40 -9.86 -37.87 -13.65 -29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.70 0.71 0.01 0.10 0.19 0.51 -13.73%
Adjusted Per Share Value based on latest NOSH - 381,558
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.26 11.79 8.97 6.74 12.86 11.63 37.69 -23.98%
EPS -1.72 1.21 33.11 -13.78 -11.11 -42.70 -15.32 -30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.7504 0.7647 0.0056 0.1127 0.2143 0.5726 -15.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 04/12/08 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.04 0.08 0.37 0.17 0.12 0.15 0.34 -
P/RPS 0.55 0.73 4.44 1.43 1.05 1.45 1.01 -9.62%
P/EPS -2.33 7.09 1.20 -0.70 -1.22 -0.40 -2.49 -1.09%
EY -42.90 14.11 83.08 -143.50 -82.19 -252.44 -40.14 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.11 0.52 17.00 1.20 0.79 0.67 -18.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 27/11/08 28/11/07 28/11/06 25/11/05 29/11/04 21/11/03 -
Price 0.04 0.05 0.32 0.17 0.14 0.15 0.27 -
P/RPS 0.55 0.45 3.84 1.43 1.23 1.45 0.80 -6.04%
P/EPS -2.33 4.43 1.04 -0.70 -1.42 -0.40 -1.98 2.74%
EY -42.90 22.58 96.07 -143.50 -70.45 -252.44 -50.55 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.07 0.45 17.00 1.40 0.79 0.53 -15.70%

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