[PILECON] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 430.4%
YoY- 219.35%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 16,268 54,248 15,432 14,380 59,696 48,068 50,500 -17.19%
PBT 3,360 -2,848 8,800 -14,408 -9,708 -4,596 5,928 -9.02%
Tax 0 0 -340 0 172 -2,376 -2,428 -
NP 3,360 -2,848 8,460 -14,408 -9,536 -6,972 3,500 -0.67%
-
NP to SH 3,380 -2,832 8,864 -14,216 -9,536 -6,972 3,500 -0.57%
-
Tax Rate 0.00% - 3.86% - - - 40.96% -
Total Cost 12,908 57,096 6,972 28,788 69,232 55,040 47,000 -19.36%
-
Net Worth 265,022 264,568 259,806 15,973 43,706 87,149 210,795 3.88%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 265,022 264,568 259,806 15,973 43,706 87,149 210,795 3.88%
NOSH 384,090 372,631 382,068 399,325 397,333 396,136 397,727 -0.57%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 20.65% -5.25% 54.82% -100.19% -15.97% -14.50% 6.93% -
ROE 1.28% -1.07% 3.41% -89.00% -21.82% -8.00% 1.66% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.24 14.56 4.04 3.60 15.02 12.13 12.70 -16.69%
EPS 0.88 -0.76 2.32 -3.56 -2.40 -1.76 0.88 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.68 0.04 0.11 0.22 0.53 4.49%
Adjusted Per Share Value based on latest NOSH - 384,090
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.59 15.31 4.36 4.06 16.85 13.57 14.25 -17.19%
EPS 0.95 -0.80 2.50 -4.01 -2.69 -1.97 0.99 -0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7468 0.7333 0.0451 0.1234 0.246 0.595 3.88%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 04/12/08 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.04 0.20 0.38 0.17 0.09 0.18 0.20 -
P/RPS 0.94 1.37 9.41 4.72 0.60 1.48 1.58 -8.28%
P/EPS 4.55 -26.32 16.38 -4.78 -3.75 -10.23 22.73 -23.49%
EY 22.00 -3.80 6.11 -20.94 -26.67 -9.78 4.40 30.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.28 0.56 4.25 0.82 0.82 0.38 -26.46%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 04/12/08 30/05/08 29/05/07 26/05/06 26/05/05 27/05/04 29/05/03 -
Price 0.04 0.08 0.28 0.17 0.14 0.18 0.20 -
P/RPS 0.94 0.55 6.93 4.72 0.93 1.48 1.58 -8.28%
P/EPS 4.55 -10.53 12.07 -4.78 -5.83 -10.23 22.73 -23.49%
EY 22.00 -9.50 8.29 -20.94 -17.14 -9.78 4.40 30.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.11 0.41 4.25 1.27 0.82 0.38 -26.46%

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