[PILECON] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -157.17%
YoY- -163.34%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 41,210 72,557 94,440 95,048 133,547 108,077 118,804 -50.53%
PBT -166,386 -145,855 -151,488 -148,857 -52,600 -55,126 -43,962 142.27%
Tax 15,090 9,929 9,265 9,252 -1,685 -4,176 -4,295 -
NP -151,296 -135,926 -142,223 -139,605 -54,285 -59,302 -48,257 113.76%
-
NP to SH -151,296 -135,926 -142,223 -139,605 -54,285 -59,302 -48,257 113.76%
-
Tax Rate - - - - - - - -
Total Cost 192,506 208,483 236,663 234,653 187,832 167,379 167,061 9.88%
-
Net Worth 75,915 87,560 87,149 99,923 202,850 203,979 210,795 -49.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 75,915 87,560 87,149 99,923 202,850 203,979 210,795 -49.28%
NOSH 399,554 398,000 396,136 399,692 397,746 399,959 397,727 0.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -367.13% -187.34% -150.60% -146.88% -40.65% -54.87% -40.62% -
ROE -199.30% -155.24% -163.19% -139.71% -26.76% -29.07% -22.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.31 18.23 23.84 23.78 33.58 27.02 29.87 -50.69%
EPS -37.87 -34.15 -35.90 -34.93 -13.65 -14.83 -12.13 113.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.25 0.51 0.51 0.53 -49.44%
Adjusted Per Share Value based on latest NOSH - 399,692
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.63 20.48 26.66 26.83 37.69 30.51 33.53 -50.53%
EPS -42.70 -38.37 -40.14 -39.40 -15.32 -16.74 -13.62 113.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.2471 0.246 0.282 0.5726 0.5757 0.595 -49.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.15 0.14 0.18 0.33 0.34 0.20 0.20 -
P/RPS 1.45 0.77 0.76 1.39 1.01 0.74 0.67 67.07%
P/EPS -0.40 -0.41 -0.50 -0.94 -2.49 -1.35 -1.65 -61.02%
EY -252.44 -243.94 -199.46 -105.84 -40.14 -74.14 -60.67 158.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.82 1.32 0.67 0.39 0.38 62.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.15 0.13 0.18 0.26 0.27 0.20 0.20 -
P/RPS 1.45 0.71 0.76 1.09 0.80 0.74 0.67 67.07%
P/EPS -0.40 -0.38 -0.50 -0.74 -1.98 -1.35 -1.65 -61.02%
EY -252.44 -262.71 -199.46 -134.34 -50.55 -74.14 -60.67 158.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.82 1.04 0.53 0.39 0.38 62.67%

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