[PILECON] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PILECON] PILECON ENGINEERING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2158.98%
YoY- -163.34%
Quarter Report
Latest QR
Upcoming QR
PILECON's Result
PILECON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 24,735 39,493 43,058 95,048 118,718 122,322 197,818 -29.27%
PBT 93,145 -54,780 -67,105 -148,857 -49,062 -70,974 -57,134 -
Tax -152 -440 16,588 9,252 -3,952 70,974 57,134 -
NP 92,993 -55,220 -50,517 -139,605 -53,014 0 0 -
-
NP to SH 92,394 -46,537 -50,517 -139,605 -53,014 -70,408 -58,614 -
-
Tax Rate 0.16% - - - - - - -
Total Cost -68,258 94,713 93,575 234,653 171,732 122,322 197,818 -
-
Net Worth 139,129 11,989 71,909 91,918 211,734 268,030 309,264 -12.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 139,129 11,989 71,909 91,918 211,734 268,030 309,264 -12.45%
NOSH 207,656 399,663 399,494 399,644 399,498 400,045 363,840 -8.91%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 375.96% -139.82% -117.32% -146.88% -44.66% 0.00% 0.00% -
ROE 66.41% -388.13% -70.25% -151.88% -25.04% -26.27% -18.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.91 9.88 10.78 23.78 29.72 30.58 54.37 -22.34%
EPS 44.49 -11.64 -12.64 -34.93 -13.27 -17.60 -16.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.03 0.18 0.23 0.53 0.67 0.85 -3.88%
Adjusted Per Share Value based on latest NOSH - 399,692
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.98 11.15 12.15 26.83 33.51 34.53 55.84 -29.27%
EPS 26.08 -13.14 -14.26 -39.40 -14.96 -19.87 -16.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.0338 0.203 0.2594 0.5976 0.7565 0.8729 -12.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.31 0.13 0.14 0.33 0.00 0.00 0.00 -
P/RPS 2.60 1.32 1.30 1.39 0.00 0.00 0.00 -
P/EPS 0.70 -1.12 -1.11 -0.94 0.00 0.00 0.00 -
EY 143.53 -89.57 -90.32 -105.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 4.33 0.78 1.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.29 0.17 0.13 0.26 0.25 0.00 0.00 -
P/RPS 2.43 1.72 1.21 1.09 0.84 0.00 0.00 -
P/EPS 0.65 -1.46 -1.03 -0.74 -1.88 0.00 0.00 -
EY 153.43 -68.49 -97.27 -134.35 -53.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 5.67 0.72 1.13 0.47 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