[PILECON] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1594.24%
YoY- -163.34%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 37,594 43,338 48,068 95,048 109,378 88,320 50,500 -17.81%
PBT -30,774 -7,112 -4,596 -148,857 -7,402 -13,116 5,928 -
Tax 6,946 -3,538 -2,376 9,252 -837 -4,892 -2,428 -
NP -23,828 -10,650 -6,972 -139,605 -8,240 -18,008 3,500 -
-
NP to SH -23,828 -10,650 -6,972 -139,605 -8,240 -18,008 3,500 -
-
Tax Rate - - - - - - 40.96% -
Total Cost 61,422 53,988 55,040 234,653 117,618 106,328 47,000 19.47%
-
Net Worth 75,961 88,082 87,149 91,918 203,341 204,090 210,795 -49.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 75,961 88,082 87,149 91,918 203,341 204,090 210,795 -49.26%
NOSH 399,798 400,375 396,136 399,644 398,709 400,177 397,727 0.34%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -63.38% -24.57% -14.50% -146.88% -7.53% -20.39% 6.93% -
ROE -31.37% -12.09% -8.00% -151.88% -4.05% -8.82% 1.66% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.40 10.82 12.13 23.78 27.43 22.07 12.70 -18.13%
EPS -5.96 -2.66 -1.76 -34.93 -2.07 -4.50 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.23 0.51 0.51 0.53 -49.44%
Adjusted Per Share Value based on latest NOSH - 399,692
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.61 12.23 13.57 26.83 30.87 24.93 14.25 -17.80%
EPS -6.73 -3.01 -1.97 -39.40 -2.33 -5.08 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2144 0.2486 0.246 0.2594 0.5739 0.5761 0.595 -49.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.15 0.14 0.18 0.33 0.34 0.20 0.20 -
P/RPS 1.60 1.29 1.48 1.39 1.24 0.91 1.58 0.83%
P/EPS -2.52 -5.26 -10.23 -0.94 -16.45 -4.44 22.73 -
EY -39.73 -19.00 -9.78 -105.86 -6.08 -22.50 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.82 1.43 0.67 0.39 0.38 62.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.15 0.13 0.18 0.26 0.27 0.20 0.20 -
P/RPS 1.60 1.20 1.48 1.09 0.98 0.91 1.58 0.83%
P/EPS -2.52 -4.89 -10.23 -0.74 -13.06 -4.44 22.73 -
EY -39.73 -20.46 -9.78 -134.35 -7.65 -22.50 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.82 1.13 0.53 0.39 0.38 62.67%

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