[PILECON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -59.58%
YoY- -33.92%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,406 15,432 24,735 20,126 19,284 14,380 39,493 -17.89%
PBT 21,088 8,800 93,145 -11,905 -7,350 -14,408 -54,780 -
Tax -9,294 -340 -152 -2 -2 0 -440 668.40%
NP 11,794 8,460 92,993 -11,908 -7,352 -14,408 -55,220 -
-
NP to SH 25,916 8,864 92,394 -12,006 -7,524 -14,216 -46,537 -
-
Tax Rate 44.07% 3.86% 0.16% - - - - -
Total Cost 17,612 6,972 -68,258 32,034 26,636 28,788 94,713 -67.52%
-
Net Worth 269,799 259,806 139,129 1,996 8,004 15,973 11,989 701.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,799 259,806 139,129 1,996 8,004 15,973 11,989 701.64%
NOSH 379,999 382,068 207,656 199,667 200,106 399,325 399,663 -3.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 40.11% 54.82% 375.96% -59.17% -38.12% -100.19% -139.82% -
ROE 9.61% 3.41% 66.41% -601.33% -94.00% -89.00% -388.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.74 4.04 11.91 10.08 9.64 3.60 9.88 -15.05%
EPS 6.82 2.32 44.49 -6.01 -3.76 -3.56 -11.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.67 0.01 0.04 0.04 0.03 729.10%
Adjusted Per Share Value based on latest NOSH - 200,114
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.30 4.36 6.98 5.68 5.44 4.06 11.15 -17.90%
EPS 7.32 2.50 26.08 -3.39 -2.12 -4.01 -13.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7615 0.7333 0.3927 0.0056 0.0226 0.0451 0.0338 702.25%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.38 0.31 0.17 0.17 0.17 0.13 -
P/RPS 4.65 9.41 2.60 1.69 1.76 4.72 1.32 132.05%
P/EPS 5.28 16.38 0.70 -2.83 -4.52 -4.78 -1.12 -
EY 18.94 6.11 143.53 -35.37 -22.12 -20.94 -89.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.46 17.00 4.25 4.25 4.33 -76.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 28/11/06 06/09/06 26/05/06 27/02/06 -
Price 0.38 0.28 0.29 0.17 0.17 0.17 0.17 -
P/RPS 4.91 6.93 2.43 1.69 1.76 4.72 1.72 101.62%
P/EPS 5.57 12.07 0.65 -2.83 -4.52 -4.78 -1.46 -
EY 17.95 8.29 153.43 -35.37 -22.12 -20.94 -68.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.43 17.00 4.25 4.25 5.67 -79.23%

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