[PILECON] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -11.31%
YoY- -178.71%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,782 45,965 43,058 41,210 72,557 94,440 95,048 -41.29%
PBT -68,968 -68,383 -67,105 -166,386 -145,855 -151,488 -148,857 -40.15%
Tax 18,400 17,225 16,588 15,090 9,929 9,265 9,252 58.21%
NP -50,568 -51,158 -50,517 -151,296 -135,926 -142,223 -139,605 -49.21%
-
NP to SH -50,000 -51,158 -50,517 -151,296 -135,926 -142,223 -139,605 -49.59%
-
Tax Rate - - - - - - - -
Total Cost 93,350 97,123 93,575 192,506 208,483 236,663 234,653 -45.93%
-
Net Worth 39,737 43,706 47,983 75,915 87,560 87,149 99,923 -45.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 39,737 43,706 47,983 75,915 87,560 87,149 99,923 -45.95%
NOSH 397,377 397,333 399,861 399,554 398,000 396,136 399,692 -0.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -118.20% -111.30% -117.32% -367.13% -187.34% -150.60% -146.88% -
ROE -125.83% -117.05% -105.28% -199.30% -155.24% -163.19% -139.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.77 11.57 10.77 10.31 18.23 23.84 23.78 -41.05%
EPS -12.58 -12.88 -12.63 -37.87 -34.15 -35.90 -34.93 -49.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.19 0.22 0.22 0.25 -45.74%
Adjusted Per Share Value based on latest NOSH - 399,554
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.08 12.97 12.15 11.63 20.48 26.66 26.83 -41.28%
EPS -14.11 -14.44 -14.26 -42.70 -38.37 -40.14 -39.40 -49.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1234 0.1354 0.2143 0.2471 0.246 0.282 -45.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.15 0.09 0.14 0.15 0.14 0.18 0.33 -
P/RPS 1.39 0.78 1.30 1.45 0.77 0.76 1.39 0.00%
P/EPS -1.19 -0.70 -1.11 -0.40 -0.41 -0.50 -0.94 17.04%
EY -83.88 -143.06 -90.24 -252.44 -243.94 -199.46 -105.84 -14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.82 1.17 0.79 0.64 0.82 1.32 8.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.14 0.14 0.13 0.15 0.13 0.18 0.26 -
P/RPS 1.30 1.21 1.21 1.45 0.71 0.76 1.09 12.47%
P/EPS -1.11 -1.09 -1.03 -0.40 -0.38 -0.50 -0.74 31.06%
EY -89.88 -91.97 -97.18 -252.44 -262.71 -199.46 -134.34 -23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.27 1.08 0.79 0.59 0.82 1.04 21.93%

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