[PILECON] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.96%
YoY- 84.73%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,047 3,595 8,777 9,323 6,469 14,924 14,862 -45.18%
PBT -73 -3,602 -47,340 -2,021 -2,992 -2,427 -44,024 -98.61%
Tax -1 0 45 -484 0 43 11,378 -
NP -74 -3,602 -47,295 -2,505 -2,992 -2,384 -32,646 -98.29%
-
NP to SH -208 -3,554 -39,813 -1,916 -2,424 -2,384 -32,646 -96.59%
-
Tax Rate - - - - - - - -
Total Cost 6,121 7,197 56,072 11,828 9,461 17,308 47,508 -74.58%
-
Net Worth 8,319 15,973 23,973 39,916 39,737 43,706 47,983 -69.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 8,319 15,973 23,973 39,916 39,737 43,706 47,983 -69.00%
NOSH 207,999 399,325 399,557 399,166 397,377 397,333 399,861 -35.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.22% -100.19% -538.85% -26.87% -46.25% -15.97% -219.66% -
ROE -2.50% -22.25% -166.07% -4.80% -6.10% -5.45% -68.04% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.91 0.90 2.20 2.34 1.63 3.76 3.72 -15.13%
EPS -0.10 -0.89 -9.96 -0.48 -0.61 -0.60 -8.17 -94.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.06 0.10 0.10 0.11 0.12 -52.02%
Adjusted Per Share Value based on latest NOSH - 399,166
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.71 1.01 2.48 2.63 1.83 4.21 4.19 -45.07%
EPS -0.06 -1.00 -11.24 -0.54 -0.68 -0.67 -9.21 -96.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0451 0.0677 0.1127 0.1122 0.1234 0.1354 -68.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.17 0.13 0.12 0.15 0.09 0.14 -
P/RPS 5.85 18.88 5.92 5.14 9.21 2.40 3.77 34.14%
P/EPS -170.00 -19.10 -1.30 -25.00 -24.59 -15.00 -1.71 2064.18%
EY -0.59 -5.24 -76.65 -4.00 -4.07 -6.67 -58.32 -95.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.25 2.17 1.20 1.50 0.82 1.17 136.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/09/06 26/05/06 27/02/06 25/11/05 24/08/05 26/05/05 28/02/05 -
Price 0.17 0.17 0.17 0.14 0.14 0.14 0.13 -
P/RPS 5.85 18.88 7.74 5.99 8.60 3.73 3.50 40.97%
P/EPS -170.00 -19.10 -1.71 -29.17 -22.95 -23.33 -1.59 2172.04%
EY -0.59 -5.24 -58.61 -3.43 -4.36 -4.29 -62.80 -95.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.25 2.83 1.40 1.40 1.27 1.08 149.88%

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