[PILECON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1126.03%
YoY- 298.54%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,128 14,703 3,858 24,735 15,095 9,642 3,595 235.49%
PBT 13,480 10,544 2,200 93,145 -8,929 -3,675 -3,602 -
Tax -4,647 -4,647 -85 -152 -2 -1 0 -
NP 8,833 5,897 2,115 92,993 -8,931 -3,676 -3,602 -
-
NP to SH 15,896 12,958 2,216 92,394 -9,005 -3,762 -3,554 -
-
Tax Rate 34.47% 44.07% 3.86% 0.16% - - - -
Total Cost 13,295 8,806 1,743 -68,258 24,026 13,318 7,197 50.49%
-
Net Worth 270,003 269,799 259,806 139,129 1,996 8,004 15,973 557.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 270,003 269,799 259,806 139,129 1,996 8,004 15,973 557.51%
NOSH 380,287 379,999 382,068 207,656 199,667 200,106 399,325 -3.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.92% 40.11% 54.82% 375.96% -59.17% -38.12% -100.19% -
ROE 5.89% 4.80% 0.85% 66.41% -451.00% -47.00% -22.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.82 3.87 1.01 11.91 7.56 4.82 0.90 246.70%
EPS 4.18 3.41 0.58 44.49 -4.51 -1.88 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.68 0.67 0.01 0.04 0.04 579.26%
Adjusted Per Share Value based on latest NOSH - 230,941
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.25 4.15 1.09 6.98 4.26 2.72 1.01 236.68%
EPS 4.49 3.66 0.63 26.08 -2.54 -1.06 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7621 0.7615 0.7333 0.3927 0.0056 0.0226 0.0451 557.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.37 0.36 0.38 0.31 0.17 0.17 0.17 -
P/RPS 6.36 9.30 37.63 2.60 2.25 3.53 18.88 -51.55%
P/EPS 8.85 10.56 65.52 0.70 -3.77 -9.04 -19.10 -
EY 11.30 9.47 1.53 143.53 -26.53 -11.06 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.56 0.46 17.00 4.25 4.25 -75.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 29/05/07 28/02/07 28/11/06 06/09/06 26/05/06 -
Price 0.32 0.38 0.28 0.29 0.17 0.17 0.17 -
P/RPS 5.50 9.82 27.73 2.43 2.25 3.53 18.88 -56.02%
P/EPS 7.66 11.14 48.28 0.65 -3.77 -9.04 -19.10 -
EY 13.06 8.97 2.07 153.43 -26.53 -11.06 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.41 0.43 17.00 4.25 4.25 -77.58%

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