[PILECON] YoY Annualized Quarter 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- 95.01%
YoY- -299.2%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 15,432 14,380 59,696 48,068 50,500 50,156 129,264 -29.81%
PBT 8,800 -14,408 -9,708 -4,596 5,928 -14,472 -31,116 -
Tax -340 0 172 -2,376 -2,428 14,472 31,116 -
NP 8,460 -14,408 -9,536 -6,972 3,500 0 0 -
-
NP to SH 8,864 -14,216 -9,536 -6,972 3,500 -15,528 -37,092 -
-
Tax Rate 3.86% - - - 40.96% - - -
Total Cost 6,972 28,788 69,232 55,040 47,000 50,156 129,264 -38.51%
-
Net Worth 259,806 15,973 43,706 87,149 210,795 260,094 334,634 -4.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 259,806 15,973 43,706 87,149 210,795 260,094 334,634 -4.12%
NOSH 382,068 399,325 397,333 396,136 397,727 388,200 403,173 -0.89%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 54.82% -100.19% -15.97% -14.50% 6.93% 0.00% 0.00% -
ROE 3.41% -89.00% -21.82% -8.00% 1.66% -5.97% -11.08% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.04 3.60 15.02 12.13 12.70 12.92 32.06 -29.18%
EPS 2.32 -3.56 -2.40 -1.76 0.88 -4.00 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.04 0.11 0.22 0.53 0.67 0.83 -3.26%
Adjusted Per Share Value based on latest NOSH - 396,136
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.36 4.06 16.85 13.57 14.25 14.16 36.49 -29.80%
EPS 2.50 -4.01 -2.69 -1.97 0.99 -4.38 -10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.0451 0.1234 0.246 0.595 0.7341 0.9445 -4.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.38 0.17 0.09 0.18 0.20 0.00 0.00 -
P/RPS 9.41 4.72 0.60 1.48 1.58 0.00 0.00 -
P/EPS 16.38 -4.78 -3.75 -10.23 22.73 0.00 0.00 -
EY 6.11 -20.94 -26.67 -9.78 4.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 4.25 0.82 0.82 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 26/05/06 26/05/05 27/05/04 29/05/03 31/05/02 24/05/01 -
Price 0.28 0.17 0.14 0.18 0.20 0.00 0.00 -
P/RPS 6.93 4.72 0.93 1.48 1.58 0.00 0.00 -
P/EPS 12.07 -4.78 -5.83 -10.23 22.73 0.00 0.00 -
EY 8.29 -20.94 -17.14 -9.78 4.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 4.25 1.27 0.82 0.38 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