[PILECON] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 106.6%
YoY- 122.54%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 95,048 109,378 88,320 50,500 118,718 89,606 109,602 -9.03%
PBT -148,857 -7,402 -13,116 5,928 -49,062 -2,685 -988 2705.69%
Tax 9,252 -837 -4,892 -2,428 -3,952 -3,860 -4,444 -
NP -139,605 -8,240 -18,008 3,500 -53,014 -6,545 -5,432 765.75%
-
NP to SH -139,605 -8,240 -18,008 3,500 -53,014 -6,545 -5,432 765.75%
-
Tax Rate - - - 40.96% - - - -
Total Cost 234,653 117,618 106,328 47,000 171,732 96,151 115,034 60.63%
-
Net Worth 91,918 203,341 204,090 210,795 211,734 259,418 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,918 203,341 204,090 210,795 211,734 259,418 0 -
NOSH 399,644 398,709 400,177 397,727 399,498 399,105 388,000 1.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -146.88% -7.53% -20.39% 6.93% -44.66% -7.30% -4.96% -
ROE -151.88% -4.05% -8.82% 1.66% -25.04% -2.52% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.78 27.43 22.07 12.70 29.72 22.45 28.25 -10.82%
EPS -34.93 -2.07 -4.50 0.88 -13.27 -1.64 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.51 0.51 0.53 0.53 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 397,727
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.83 30.87 24.93 14.25 33.51 25.29 30.94 -9.04%
EPS -39.40 -2.33 -5.08 0.99 -14.96 -1.85 -1.53 766.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.5739 0.5761 0.595 0.5976 0.7322 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.33 0.34 0.20 0.20 0.00 0.00 0.00 -
P/RPS 1.39 1.24 0.91 1.58 0.00 0.00 0.00 -
P/EPS -0.94 -16.45 -4.44 22.73 0.00 0.00 0.00 -
EY -105.86 -6.08 -22.50 4.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.67 0.39 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 28/08/03 29/05/03 28/02/03 27/11/02 29/08/02 -
Price 0.26 0.27 0.20 0.20 0.25 0.00 0.00 -
P/RPS 1.09 0.98 0.91 1.58 0.84 0.00 0.00 -
P/EPS -0.74 -13.06 -4.44 22.73 -1.88 0.00 0.00 -
EY -134.35 -7.65 -22.50 4.40 -53.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.53 0.39 0.38 0.47 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