[PILECON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -90.41%
YoY- 162.35%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 35,906 29,504 29,406 15,432 24,735 20,126 19,284 51.17%
PBT 12,543 17,973 21,088 8,800 93,145 -11,905 -7,350 -
Tax -3,881 -6,196 -9,294 -340 -152 -2 -2 15244.52%
NP 8,662 11,777 11,794 8,460 92,993 -11,908 -7,352 -
-
NP to SH 15,792 21,194 25,916 8,864 92,394 -12,006 -7,524 -
-
Tax Rate 30.94% 34.47% 44.07% 3.86% 0.16% - - -
Total Cost 27,244 17,726 17,612 6,972 -68,258 32,034 26,636 1.51%
-
Net Worth 269,867 270,003 269,799 259,806 139,129 1,996 8,004 937.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 269,867 270,003 269,799 259,806 139,129 1,996 8,004 937.00%
NOSH 380,094 380,287 379,999 382,068 207,656 199,667 200,106 53.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.12% 39.92% 40.11% 54.82% 375.96% -59.17% -38.12% -
ROE 5.85% 7.85% 9.61% 3.41% 66.41% -601.33% -94.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.45 7.76 7.74 4.04 11.91 10.08 9.64 -1.31%
EPS 4.16 5.57 6.82 2.32 44.49 -6.01 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.68 0.67 0.01 0.04 576.89%
Adjusted Per Share Value based on latest NOSH - 382,068
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.13 8.33 8.30 4.36 6.98 5.68 5.44 51.18%
EPS 4.46 5.98 7.32 2.50 26.08 -3.39 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7617 0.7621 0.7615 0.7333 0.3927 0.0056 0.0226 936.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.37 0.36 0.38 0.31 0.17 0.17 -
P/RPS 3.39 4.77 4.65 9.41 2.60 1.69 1.76 54.62%
P/EPS 7.70 6.64 5.28 16.38 0.70 -2.83 -4.52 -
EY 12.98 15.06 18.94 6.11 143.53 -35.37 -22.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.51 0.56 0.46 17.00 4.25 -77.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 29/05/07 28/02/07 28/11/06 06/09/06 -
Price 0.22 0.32 0.38 0.28 0.29 0.17 0.17 -
P/RPS 2.33 4.12 4.91 6.93 2.43 1.69 1.76 20.50%
P/EPS 5.30 5.74 5.57 12.07 0.65 -2.83 -4.52 -
EY 18.89 17.42 17.95 8.29 153.43 -35.37 -22.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.54 0.41 0.43 17.00 4.25 -82.45%

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