[PILECON] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.65%
YoY- 9.02%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,998 24,735 23,872 27,742 28,164 39,493 45,578 -33.02%
PBT 98,947 93,145 -56,269 -53,036 -55,955 -54,780 -51,464 -
Tax -237 -152 43 -440 -439 -396 10,937 -
NP 98,710 92,993 -56,226 -53,476 -56,394 -55,176 -40,527 -
-
NP to SH 98,164 92,394 -48,818 -45,491 -47,707 -46,537 -39,370 -
-
Tax Rate 0.24% 0.16% - - - - - -
Total Cost -73,712 -68,258 80,098 81,218 84,558 94,669 86,105 -
-
Net Worth 259,806 157,040 2,001 8,319 15,973 23,973 39,916 249.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 259,806 157,040 2,001 8,319 15,973 23,973 39,916 249.00%
NOSH 382,068 230,941 200,114 207,999 399,325 399,557 399,166 -2.87%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 394.87% 375.96% -235.53% -192.76% -200.23% -139.71% -88.92% -
ROE 37.78% 58.83% -2,439.50% -546.77% -298.67% -194.12% -98.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.54 10.71 11.93 13.34 7.05 9.88 11.42 -31.06%
EPS 25.69 40.01 -24.40 -21.87 -11.95 -11.65 -9.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.01 0.04 0.04 0.06 0.10 259.34%
Adjusted Per Share Value based on latest NOSH - 207,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.06 6.98 6.74 7.83 7.95 11.15 12.86 -32.97%
EPS 27.71 26.08 -13.78 -12.84 -13.47 -13.14 -11.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.4433 0.0056 0.0235 0.0451 0.0677 0.1127 248.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.38 0.31 0.17 0.17 0.17 0.13 0.12 -
P/RPS 5.81 2.89 1.43 1.27 2.41 1.32 1.05 213.16%
P/EPS 1.48 0.77 -0.70 -0.78 -1.42 -1.12 -1.22 -
EY 67.61 129.06 -143.50 -128.65 -70.28 -89.59 -82.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 17.00 4.25 4.25 2.17 1.20 -39.86%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 28/11/06 06/09/06 26/05/06 27/02/06 25/11/05 -
Price 0.28 0.29 0.17 0.17 0.17 0.17 0.14 -
P/RPS 4.28 2.71 1.43 1.27 2.41 1.72 1.23 129.80%
P/EPS 1.09 0.72 -0.70 -0.78 -1.42 -1.46 -1.42 -
EY 91.76 137.96 -143.50 -128.65 -70.28 -68.51 -70.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 17.00 4.25 4.25 2.83 1.40 -55.93%

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