[PILECON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 69.45%
YoY- -49.08%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,735 20,126 19,284 14,380 39,493 40,954 42,786 -30.53%
PBT 93,145 -11,905 -7,350 -14,408 -54,780 -9,920 -10,838 -
Tax -152 -2 -2 0 -440 -646 -2 1680.12%
NP 92,993 -11,908 -7,352 -14,408 -55,220 -10,566 -10,840 -
-
NP to SH 92,394 -12,006 -7,524 -14,216 -46,537 -8,965 -9,616 -
-
Tax Rate 0.16% - - - - - - -
Total Cost -68,258 32,034 26,636 28,788 94,713 51,521 53,626 -
-
Net Worth 139,129 1,996 8,004 15,973 11,989 40,023 40,066 128.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 139,129 1,996 8,004 15,973 11,989 40,023 40,066 128.79%
NOSH 207,656 199,667 200,106 399,325 399,663 400,238 400,666 -35.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 375.96% -59.17% -38.12% -100.19% -139.82% -25.80% -25.34% -
ROE 66.41% -601.33% -94.00% -89.00% -388.13% -22.40% -24.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.91 10.08 9.64 3.60 9.88 10.23 10.68 7.51%
EPS 44.49 -6.01 -3.76 -3.56 -11.64 -2.24 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.01 0.04 0.04 0.03 0.10 0.10 254.17%
Adjusted Per Share Value based on latest NOSH - 399,325
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.98 5.68 5.44 4.06 11.15 11.56 12.08 -30.55%
EPS 26.08 -3.39 -2.12 -4.01 -13.14 -2.53 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.0056 0.0226 0.0451 0.0338 0.113 0.1131 128.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.17 0.17 0.17 0.13 0.12 0.15 -
P/RPS 2.60 1.69 1.76 4.72 1.32 1.17 1.40 50.91%
P/EPS 0.70 -2.83 -4.52 -4.78 -1.12 -5.36 -6.25 -
EY 143.53 -35.37 -22.12 -20.94 -89.57 -18.67 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 17.00 4.25 4.25 4.33 1.20 1.50 -54.42%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 06/09/06 26/05/06 27/02/06 25/11/05 24/08/05 -
Price 0.29 0.17 0.17 0.17 0.17 0.14 0.14 -
P/RPS 2.43 1.69 1.76 4.72 1.72 1.37 1.31 50.79%
P/EPS 0.65 -2.83 -4.52 -4.78 -1.46 -6.25 -5.83 -
EY 153.43 -35.37 -22.12 -20.94 -68.49 -16.00 -17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 17.00 4.25 4.25 5.67 1.40 1.40 -54.37%

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