[PILECON] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -72.65%
YoY- 156.04%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,365 13,562 13,778 7,425 10,845 3,858 9,640 -16.44%
PBT -638 -712 -937 2,936 8,344 2,200 102,074 -
Tax 0 0 766 0 -4,562 -85 -150 -
NP -638 -712 -171 2,936 3,782 2,115 101,924 -
-
NP to SH -635 -708 -104 2,938 10,742 2,216 101,399 -
-
Tax Rate - - - 0.00% 54.67% 3.86% 0.15% -
Total Cost 8,003 14,274 13,949 4,489 7,063 1,743 -92,284 -
-
Net Worth 257,735 264,568 258,439 270,906 269,498 259,806 157,040 39.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 257,735 264,568 258,439 270,906 269,498 259,806 157,040 39.17%
NOSH 373,529 372,631 363,999 381,558 379,575 382,068 230,941 37.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -8.66% -5.25% -1.24% 39.54% 34.87% 54.82% 1,057.30% -
ROE -0.25% -0.27% -0.04% 1.08% 3.99% 0.85% 64.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.97 3.64 3.79 1.95 2.86 1.01 4.17 -39.36%
EPS -0.17 -0.19 -0.03 0.77 2.83 0.58 43.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.71 0.71 0.71 0.68 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 381,558
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.08 3.83 3.89 2.10 3.06 1.09 2.72 -16.38%
EPS -0.18 -0.20 -0.03 0.83 3.03 0.63 28.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.7468 0.7295 0.7647 0.7607 0.7333 0.4433 39.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.08 0.20 0.32 0.37 0.36 0.38 0.31 -
P/RPS 4.06 5.50 8.45 19.01 12.60 37.63 7.43 -33.18%
P/EPS -47.06 -105.26 -1,120.00 48.05 12.72 65.52 0.71 -
EY -2.13 -0.95 -0.09 2.08 7.86 1.53 141.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.28 0.45 0.52 0.51 0.56 0.46 -59.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 28/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.08 0.08 0.22 0.32 0.38 0.28 0.29 -
P/RPS 4.06 2.20 5.81 16.44 13.30 27.73 6.95 -30.14%
P/EPS -47.06 -42.11 -770.00 41.56 13.43 48.28 0.66 -
EY -2.13 -2.38 -0.13 2.41 7.45 2.07 151.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.31 0.45 0.54 0.41 0.43 -57.32%

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