[PILECON] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 94.49%
YoY- 58.14%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 118,718 67,205 54,801 12,539 122,322 70,457 60,445 56.64%
PBT -49,062 -2,014 -494 -3,618 -70,974 -15,736 -14,672 123.12%
Tax -3,952 -2,895 -2,222 3,618 70,974 15,736 14,672 -
NP -53,014 -4,909 -2,716 0 0 0 0 -
-
NP to SH -53,014 -4,909 -2,716 -3,882 -70,408 -15,930 -14,925 132.26%
-
Tax Rate - - - - - - - -
Total Cost 171,732 72,114 57,517 12,539 122,322 70,457 60,445 100.21%
-
Net Worth 211,734 259,418 0 260,094 268,030 318,600 330,770 -25.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 211,734 259,418 0 260,094 268,030 318,600 330,770 -25.66%
NOSH 399,498 399,105 388,000 388,200 400,045 398,250 403,378 -0.64%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -44.66% -7.30% -4.96% 0.00% 0.00% 0.00% 0.00% -
ROE -25.04% -1.89% 0.00% -1.49% -26.27% -5.00% -4.51% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.72 16.84 14.12 3.23 30.58 17.69 14.98 57.69%
EPS -13.27 -1.23 0.68 -1.00 -17.60 -4.00 -3.70 133.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.65 0.00 0.67 0.67 0.80 0.82 -25.18%
Adjusted Per Share Value based on latest NOSH - 388,200
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.51 18.97 15.47 3.54 34.53 19.89 17.06 56.64%
EPS -14.96 -1.39 -0.77 -1.10 -19.87 -4.50 -4.21 132.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5976 0.7322 0.00 0.7341 0.7565 0.8993 0.9336 -25.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 29/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -53.08 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.00 0.00 0.00 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