[PILECON] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -149.35%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 11,036 20,927 14,703 9,642 21,393 21,669 44,160 -20.61%
PBT -422 -1,350 10,544 -3,675 -5,419 -3,556 -6,558 -36.67%
Tax 0 0 -4,647 -1 -1 -1,769 -2,446 -
NP -422 -1,350 5,897 -3,676 -5,420 -5,325 -9,004 -39.92%
-
NP to SH -417 -1,343 12,958 -3,762 -4,808 -5,325 -9,004 -40.04%
-
Tax Rate - - 44.07% - - - - -
Total Cost 11,458 22,277 8,806 13,318 26,813 26,994 53,164 -22.55%
-
Net Worth 79,609 264,762 269,799 8,004 40,066 88,082 204,090 -14.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 79,609 264,762 269,799 8,004 40,066 88,082 204,090 -14.50%
NOSH 379,090 383,714 379,999 200,106 400,666 400,375 400,177 -0.89%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -3.82% -6.45% 40.11% -38.12% -25.34% -24.57% -20.39% -
ROE -0.52% -0.51% 4.80% -47.00% -12.00% -6.05% -4.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.91 5.45 3.87 4.82 5.34 5.41 11.04 -19.91%
EPS -0.11 -0.35 3.41 -1.88 -1.20 -1.33 -2.25 -39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.69 0.71 0.04 0.10 0.22 0.51 -13.73%
Adjusted Per Share Value based on latest NOSH - 382,424
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.12 5.91 4.15 2.72 6.04 6.12 12.46 -20.59%
EPS -0.12 -0.38 3.66 -1.06 -1.36 -1.50 -2.54 -39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2247 0.7473 0.7615 0.0226 0.1131 0.2486 0.5761 -14.51%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 04/12/08 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.04 0.08 0.36 0.17 0.15 0.14 0.20 -
P/RPS 1.37 1.47 9.30 3.53 2.81 2.59 1.81 -4.53%
P/EPS -36.36 -22.86 10.56 -9.04 -12.50 -10.53 -8.89 26.43%
EY -2.75 -4.38 9.47 -11.06 -8.00 -9.50 -11.25 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.51 4.25 1.50 0.64 0.39 -11.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/11/09 27/08/08 28/08/07 06/09/06 24/08/05 26/08/04 28/08/03 -
Price 0.04 0.08 0.38 0.17 0.14 0.13 0.20 -
P/RPS 1.37 1.47 9.82 3.53 2.62 2.40 1.81 -4.53%
P/EPS -36.36 -22.86 11.14 -9.04 -11.67 -9.77 -8.89 26.43%
EY -2.75 -4.38 8.97 -11.06 -8.57 -10.23 -11.25 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.54 4.25 1.40 0.59 0.39 -11.28%

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