[PILECON] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 130.04%
YoY- 120.63%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 6,469 9,652 31,535 42,262 28,129 54,286 0 -100.00%
PBT -2,992 -2,407 -8,040 3,124 -6,893 -10,106 0 -100.00%
Tax 0 -1,175 -1,839 -1,958 6,893 10,106 0 -
NP -2,992 -3,582 -9,879 1,166 0 0 0 -100.00%
-
NP to SH -2,424 -3,582 -9,879 1,166 -5,652 -12,023 0 -100.00%
-
Tax Rate - - - 62.68% - - - -
Total Cost 9,461 13,234 41,414 41,096 28,129 54,286 0 -100.00%
-
Net Worth 39,737 87,560 203,979 256,519 331,045 372,713 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 39,737 87,560 203,979 256,519 331,045 372,713 0 -100.00%
NOSH 397,377 398,000 399,959 388,666 403,714 400,766 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -46.25% -37.11% -31.33% 2.76% 0.00% 0.00% 0.00% -
ROE -6.10% -4.09% -4.84% 0.45% -1.71% -3.23% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.63 2.43 7.88 10.87 6.97 13.55 0.00 -100.00%
EPS -0.61 -0.90 -2.47 0.30 -1.40 -3.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.22 0.51 0.66 0.82 0.93 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 388,666
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.83 2.72 8.90 11.93 7.94 15.32 0.00 -100.00%
EPS -0.68 -1.01 -2.79 0.33 -1.60 -3.39 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.2471 0.5757 0.724 0.9344 1.052 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.15 0.14 0.20 0.00 0.00 0.00 0.00 -
P/RPS 9.21 5.77 2.54 0.00 0.00 0.00 0.00 -100.00%
P/EPS -24.59 -15.56 -8.10 0.00 0.00 0.00 0.00 -100.00%
EY -4.07 -6.43 -12.35 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.64 0.39 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 26/08/04 28/08/03 29/08/02 30/08/01 30/08/00 - -
Price 0.14 0.13 0.20 0.00 0.00 0.00 0.00 -
P/RPS 8.60 5.36 2.54 0.00 0.00 0.00 0.00 -100.00%
P/EPS -22.95 -14.44 -8.10 0.00 0.00 0.00 0.00 -100.00%
EY -4.36 -6.92 -12.35 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.59 0.39 0.00 0.00 0.00 0.00 -100.00%

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