[PILECON] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 94.15%
YoY- 91.42%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 6,969 7,365 10,845 6,047 6,469 9,652 31,535 -22.22%
PBT -1,262 -638 8,344 -73 -2,992 -2,407 -8,040 -26.53%
Tax 0 0 -4,562 -1 0 -1,175 -1,839 -
NP -1,262 -638 3,782 -74 -2,992 -3,582 -9,879 -29.01%
-
NP to SH -1,262 -635 10,742 -208 -2,424 -3,582 -9,879 -29.01%
-
Tax Rate - - 54.67% - - - - -
Total Cost 8,231 8,003 7,063 6,121 9,461 13,234 41,414 -23.58%
-
Net Worth 80,309 257,735 269,498 8,319 39,737 87,560 203,979 -14.37%
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 80,309 257,735 269,498 8,319 39,737 87,560 203,979 -14.37%
NOSH 382,424 373,529 379,575 207,999 397,377 398,000 399,959 -0.74%
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 -18.11% -8.66% 34.87% -1.22% -46.25% -37.11% -31.33% -
ROE -1.57% -0.25% 3.99% -2.50% -6.10% -4.09% -4.84% -
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 1.82 1.97 2.86 2.91 1.63 2.43 7.88 -21.65%
EPS -0.33 -0.17 2.83 -0.10 -0.61 -0.90 -2.47 -28.47%
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 - 207,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.97 2.08 3.06 1.71 1.83 2.72 8.90 -22.20%
EPS -0.36 -0.18 3.03 -0.06 -0.68 -1.01 -2.79 -28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2267 0.7275 0.7607 0.0235 0.1122 0.2471 0.5757 -14.37%
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 2.20 4.06 12.60 5.85 9.21 5.77 2.54 -2.36%
P/EPS -12.12 -47.06 12.72 -170.00 -24.59 -15.56 -8.10 6.94%
EY -8.25 -2.13 7.86 -0.59 -4.07 -6.43 -12.35 -6.49%
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 2.20 4.06 13.30 5.85 8.60 5.36 2.54 -2.36%
P/EPS -12.12 -47.06 13.43 -170.00 -22.95 -14.44 -8.10 6.94%
EY -8.25 -2.13 7.45 -0.59 -4.36 -6.92 -12.35 -6.49%
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