[PILECON] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -580.77%
YoY- -131.95%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 9,868 7,066 7,365 13,562 13,778 7,425 10,845 -6.07%
PBT -5,170 5,722 -638 -712 -937 2,936 8,344 -
Tax 0 0 0 0 766 0 -4,562 -
NP -5,170 5,722 -638 -712 -171 2,936 3,782 -
-
NP to SH -5,415 5,735 -635 -708 -104 2,938 10,742 -
-
Tax Rate - 0.00% - - - 0.00% 54.67% -
Total Cost 15,038 1,344 8,003 14,274 13,949 4,489 7,063 65.12%
-
Net Worth 259,309 265,860 257,735 264,568 258,439 270,906 269,498 -2.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 259,309 265,860 257,735 264,568 258,439 270,906 269,498 -2.52%
NOSH 381,338 379,801 373,529 372,631 363,999 381,558 379,575 0.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -52.39% 80.98% -8.66% -5.25% -1.24% 39.54% 34.87% -
ROE -2.09% 2.16% -0.25% -0.27% -0.04% 1.08% 3.99% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.59 1.86 1.97 3.64 3.79 1.95 2.86 -6.36%
EPS -1.42 1.51 -0.17 -0.19 -0.03 0.77 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.69 0.71 0.71 0.71 0.71 -2.82%
Adjusted Per Share Value based on latest NOSH - 372,631
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.79 1.99 2.08 3.83 3.89 2.10 3.06 -5.94%
EPS -1.53 1.62 -0.18 -0.20 -0.03 0.83 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.7504 0.7275 0.7468 0.7295 0.7647 0.7607 -2.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.04 0.08 0.08 0.20 0.32 0.37 0.36 -
P/RPS 1.55 4.30 4.06 5.50 8.45 19.01 12.60 -75.10%
P/EPS -2.82 5.30 -47.06 -105.26 -1,120.00 48.05 12.72 -
EY -35.50 18.88 -2.13 -0.95 -0.09 2.08 7.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.11 0.12 0.28 0.45 0.52 0.51 -75.83%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/12/08 27/11/08 27/08/08 30/05/08 28/02/08 28/11/07 28/08/07 -
Price 0.04 0.05 0.08 0.08 0.22 0.32 0.38 -
P/RPS 1.55 2.69 4.06 2.20 5.81 16.44 13.30 -75.98%
P/EPS -2.82 3.31 -47.06 -42.11 -770.00 41.56 13.43 -
EY -35.50 30.20 -2.13 -2.38 -0.13 2.41 7.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.12 0.11 0.31 0.45 0.54 -76.73%

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