[PILECON] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -592.1%
YoY- 7.88%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,095 9,642 3,595 39,493 30,716 21,393 14,924 0.76%
PBT -8,929 -3,675 -3,602 -54,780 -7,440 -5,419 -2,427 138.12%
Tax -2 -1 0 -440 -485 -1 43 -
NP -8,931 -3,676 -3,602 -55,220 -7,925 -5,420 -2,384 141.01%
-
NP to SH -9,005 -3,762 -3,554 -46,537 -6,724 -4,808 -2,384 142.34%
-
Tax Rate - - - - - - - -
Total Cost 24,026 13,318 7,197 94,713 38,641 26,813 17,308 24.41%
-
Net Worth 1,996 8,004 15,973 11,989 40,023 40,066 43,706 -87.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,996 8,004 15,973 11,989 40,023 40,066 43,706 -87.19%
NOSH 199,667 200,106 399,325 399,663 400,238 400,666 397,333 -36.76%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -59.17% -38.12% -100.19% -139.82% -25.80% -25.34% -15.97% -
ROE -451.00% -47.00% -22.25% -388.13% -16.80% -12.00% -5.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.56 4.82 0.90 9.88 7.67 5.34 3.76 59.23%
EPS -4.51 -1.88 -0.89 -11.64 -1.68 -1.20 -0.60 283.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.04 0.04 0.03 0.10 0.10 0.11 -79.75%
Adjusted Per Share Value based on latest NOSH - 399,557
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.26 2.72 1.01 11.15 8.67 6.04 4.21 0.78%
EPS -2.54 -1.06 -1.00 -13.14 -1.90 -1.36 -0.67 142.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0226 0.0451 0.0338 0.113 0.1131 0.1234 -87.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.17 0.17 0.13 0.12 0.15 0.09 -
P/RPS 2.25 3.53 18.88 1.32 1.56 2.81 2.40 -4.20%
P/EPS -3.77 -9.04 -19.10 -1.12 -7.14 -12.50 -15.00 -60.14%
EY -26.53 -11.06 -5.24 -89.57 -14.00 -8.00 -6.67 150.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 4.25 4.25 4.33 1.20 1.50 0.82 653.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 06/09/06 26/05/06 27/02/06 25/11/05 24/08/05 26/05/05 -
Price 0.17 0.17 0.17 0.17 0.14 0.14 0.14 -
P/RPS 2.25 3.53 18.88 1.72 1.82 2.62 3.73 -28.58%
P/EPS -3.77 -9.04 -19.10 -1.46 -8.33 -11.67 -23.33 -70.29%
EY -26.53 -11.06 -5.24 -68.49 -12.00 -8.57 -4.29 236.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 4.25 4.25 5.67 1.40 1.40 1.27 462.87%

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