[PILECON] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.88%
YoY- -194.72%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 43,058 41,210 72,557 94,440 95,048 133,547 108,077 -45.70%
PBT -67,105 -166,386 -145,855 -151,488 -148,857 -52,600 -55,126 13.93%
Tax 16,588 15,090 9,929 9,265 9,252 -1,685 -4,176 -
NP -50,517 -151,296 -135,926 -142,223 -139,605 -54,285 -59,302 -10.09%
-
NP to SH -50,517 -151,296 -135,926 -142,223 -139,605 -54,285 -59,302 -10.09%
-
Tax Rate - - - - - - - -
Total Cost 93,575 192,506 208,483 236,663 234,653 187,832 167,379 -32.01%
-
Net Worth 47,983 75,915 87,560 87,149 99,923 202,850 203,979 -61.72%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 47,983 75,915 87,560 87,149 99,923 202,850 203,979 -61.72%
NOSH 399,861 399,554 398,000 396,136 399,692 397,746 399,959 -0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -117.32% -367.13% -187.34% -150.60% -146.88% -40.65% -54.87% -
ROE -105.28% -199.30% -155.24% -163.19% -139.71% -26.76% -29.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.77 10.31 18.23 23.84 23.78 33.58 27.02 -45.68%
EPS -12.63 -37.87 -34.15 -35.90 -34.93 -13.65 -14.83 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.19 0.22 0.22 0.25 0.51 0.51 -61.71%
Adjusted Per Share Value based on latest NOSH - 396,136
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.15 11.63 20.48 26.66 26.83 37.69 30.51 -45.72%
EPS -14.26 -42.70 -38.37 -40.14 -39.40 -15.32 -16.74 -10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.2143 0.2471 0.246 0.282 0.5726 0.5757 -61.73%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.14 0.15 0.14 0.18 0.33 0.34 0.20 -
P/RPS 1.30 1.45 0.77 0.76 1.39 1.01 0.74 45.34%
P/EPS -1.11 -0.40 -0.41 -0.50 -0.94 -2.49 -1.35 -12.18%
EY -90.24 -252.44 -243.94 -199.46 -105.84 -40.14 -74.14 13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.79 0.64 0.82 1.32 0.67 0.39 107.31%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 -
Price 0.13 0.15 0.13 0.18 0.26 0.27 0.20 -
P/RPS 1.21 1.45 0.71 0.76 1.09 0.80 0.74 38.58%
P/EPS -1.03 -0.40 -0.38 -0.50 -0.74 -1.98 -1.35 -16.43%
EY -97.18 -252.44 -262.71 -199.46 -134.34 -50.55 -74.14 19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 0.59 0.82 1.04 0.53 0.39 96.59%

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