[PILECON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.31%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,796 24,998 24,735 23,872 27,742 28,164 39,493 -17.16%
PBT 107,364 98,947 93,145 -56,269 -53,036 -55,955 -54,780 -
Tax -4,798 -237 -152 43 -440 -439 -396 429.94%
NP 102,566 98,710 92,993 -56,226 -53,476 -56,394 -55,176 -
-
NP to SH 109,114 98,164 92,394 -48,818 -45,491 -47,707 -46,537 -
-
Tax Rate 4.47% 0.24% 0.16% - - - - -
Total Cost -72,770 -73,712 -68,258 80,098 81,218 84,558 94,669 -
-
Net Worth 269,498 259,806 157,040 2,001 8,319 15,973 23,973 404.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 269,498 259,806 157,040 2,001 8,319 15,973 23,973 404.05%
NOSH 379,575 382,068 230,941 200,114 207,999 399,325 399,557 -3.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 344.23% 394.87% 375.96% -235.53% -192.76% -200.23% -139.71% -
ROE 40.49% 37.78% 58.83% -2,439.50% -546.77% -298.67% -194.12% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.85 6.54 10.71 11.93 13.34 7.05 9.88 -14.25%
EPS 28.75 25.69 40.01 -24.40 -21.87 -11.95 -11.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.68 0.01 0.04 0.04 0.06 421.63%
Adjusted Per Share Value based on latest NOSH - 200,114
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.41 7.06 6.98 6.74 7.83 7.95 11.15 -17.18%
EPS 30.80 27.71 26.08 -13.78 -12.84 -13.47 -13.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7607 0.7333 0.4433 0.0056 0.0235 0.0451 0.0677 403.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.38 0.31 0.17 0.17 0.17 0.13 -
P/RPS 4.59 5.81 2.89 1.43 1.27 2.41 1.32 130.04%
P/EPS 1.25 1.48 0.77 -0.70 -0.78 -1.42 -1.12 -
EY 79.85 67.61 129.06 -143.50 -128.65 -70.28 -89.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.46 17.00 4.25 4.25 2.17 -62.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 28/11/06 06/09/06 26/05/06 27/02/06 -
Price 0.38 0.28 0.29 0.17 0.17 0.17 0.17 -
P/RPS 4.84 4.28 2.71 1.43 1.27 2.41 1.72 99.69%
P/EPS 1.32 1.09 0.72 -0.70 -0.78 -1.42 -1.46 -
EY 75.65 91.76 137.96 -143.50 -128.65 -70.28 -68.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.43 17.00 4.25 4.25 2.83 -66.95%

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