[PILECON] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -160.21%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 9,323 6,469 14,924 14,862 6,527 9,652 12,017 -15.55%
PBT -2,021 -2,992 -2,427 -44,024 -19,525 -2,407 -1,149 45.66%
Tax -484 0 43 11,378 6,979 -1,175 -594 -12.75%
NP -2,505 -2,992 -2,384 -32,646 -12,546 -3,582 -1,743 27.32%
-
NP to SH -1,916 -2,424 -2,384 -32,646 -12,546 -3,582 -1,743 6.50%
-
Tax Rate - - - - - - - -
Total Cost 11,828 9,461 17,308 47,508 19,073 13,234 13,760 -9.58%
-
Net Worth 39,916 39,737 43,706 47,983 75,915 87,560 87,149 -40.55%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 39,916 39,737 43,706 47,983 75,915 87,560 87,149 -40.55%
NOSH 399,166 397,377 397,333 399,861 399,554 398,000 396,136 0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -26.87% -46.25% -15.97% -219.66% -192.22% -37.11% -14.50% -
ROE -4.80% -6.10% -5.45% -68.04% -16.53% -4.09% -2.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.34 1.63 3.76 3.72 1.63 2.43 3.03 -15.81%
EPS -0.48 -0.61 -0.60 -8.17 -3.14 -0.90 -0.44 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.12 0.19 0.22 0.22 -40.85%
Adjusted Per Share Value based on latest NOSH - 399,861
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.63 1.83 4.21 4.19 1.84 2.72 3.39 -15.55%
EPS -0.54 -0.68 -0.67 -9.21 -3.54 -1.01 -0.49 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1127 0.1122 0.1234 0.1354 0.2143 0.2471 0.246 -40.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.15 0.09 0.14 0.15 0.14 0.18 -
P/RPS 5.14 9.21 2.40 3.77 9.18 5.77 5.93 -9.08%
P/EPS -25.00 -24.59 -15.00 -1.71 -4.78 -15.56 -40.91 -27.96%
EY -4.00 -4.07 -6.67 -58.32 -20.93 -6.43 -2.44 38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.50 0.82 1.17 0.79 0.64 0.82 28.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 24/08/05 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.14 0.14 0.14 0.13 0.15 0.13 0.18 -
P/RPS 5.99 8.60 3.73 3.50 9.18 5.36 5.93 0.67%
P/EPS -29.17 -22.95 -23.33 -1.59 -4.78 -14.44 -40.91 -20.17%
EY -3.43 -4.36 -4.29 -62.80 -20.93 -6.92 -2.44 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.27 1.08 0.79 0.59 0.82 42.80%

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