[PILECON] YoY Annualized Quarter 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- -123.74%
YoY- -189.17%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 29,504 20,126 40,954 37,594 109,378 89,606 93,942 -17.54%
PBT 17,973 -11,905 -9,920 -30,774 -7,402 -2,685 -20,981 -
Tax -6,196 -2 -646 6,946 -837 -3,860 20,981 -
NP 11,777 -11,908 -10,566 -23,828 -8,240 -6,545 0 -
-
NP to SH 21,194 -12,006 -8,965 -23,828 -8,240 -6,545 -21,240 -
-
Tax Rate 34.47% - - - - - - -
Total Cost 17,726 32,034 51,521 61,422 117,618 96,151 93,942 -24.25%
-
Net Worth 270,003 1,996 40,023 75,961 203,341 259,418 318,599 -2.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 270,003 1,996 40,023 75,961 203,341 259,418 318,599 -2.71%
NOSH 380,287 199,667 400,238 399,798 398,709 399,105 398,249 -0.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 39.92% -59.17% -25.80% -63.38% -7.53% -7.30% 0.00% -
ROE 7.85% -601.33% -22.40% -31.37% -4.05% -2.52% -6.67% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.76 10.08 10.23 9.40 27.43 22.45 23.59 -16.90%
EPS 5.57 -6.01 -2.24 -5.96 -2.07 -1.64 -5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.01 0.10 0.19 0.51 0.65 0.80 -1.96%
Adjusted Per Share Value based on latest NOSH - 399,554
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.33 5.68 11.56 10.61 30.87 25.29 26.52 -17.54%
EPS 5.98 -3.39 -2.53 -6.73 -2.33 -1.85 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7621 0.0056 0.113 0.2144 0.5739 0.7322 0.8993 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.37 0.17 0.12 0.15 0.34 0.00 0.00 -
P/RPS 4.77 1.69 1.17 1.60 1.24 0.00 0.00 -
P/EPS 6.64 -2.83 -5.36 -2.52 -16.45 0.00 0.00 -
EY 15.06 -35.37 -18.67 -39.73 -6.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 17.00 1.20 0.79 0.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 28/11/06 25/11/05 29/11/04 21/11/03 27/11/02 30/11/01 -
Price 0.32 0.17 0.14 0.15 0.27 0.00 0.00 -
P/RPS 4.12 1.69 1.37 1.60 0.98 0.00 0.00 -
P/EPS 5.74 -2.83 -6.25 -2.52 -13.06 0.00 0.00 -
EY 17.42 -35.37 -16.00 -39.73 -7.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 17.00 1.40 0.79 0.53 0.00 0.00 -

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