[PIE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 135.85%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 59,156 277,564 192,141 120,540 57,302 203,681 143,899 -44.74%
PBT 6,643 32,953 20,532 10,994 4,797 21,321 12,529 -34.51%
Tax -1,872 -6,791 -4,970 -2,508 -1,199 -4,372 -3,818 -37.84%
NP 4,771 26,162 15,562 8,486 3,598 16,949 8,711 -33.08%
-
NP to SH 4,771 26,162 15,562 8,486 3,598 16,949 8,711 -33.08%
-
Tax Rate 28.18% 20.61% 24.21% 22.81% 24.99% 20.51% 30.47% -
Total Cost 54,385 251,402 176,579 112,054 53,704 186,732 135,188 -45.53%
-
Net Worth 172,251 169,129 157,621 149,973 154,111 149,586 141,376 14.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 11,233 11,258 11,248 - 7,417 - -
Div Payout % - 42.94% 72.35% 132.55% - 43.76% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,251 169,129 157,621 149,973 154,111 149,586 141,376 14.08%
NOSH 61,961 62,409 62,548 62,488 62,141 61,812 61,736 0.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.07% 9.43% 8.10% 7.04% 6.28% 8.32% 6.05% -
ROE 2.77% 15.47% 9.87% 5.66% 2.33% 11.33% 6.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.47 444.75 307.19 192.90 92.21 329.51 233.09 -44.87%
EPS 7.70 41.92 24.88 13.58 5.79 27.42 14.11 -33.24%
DPS 0.00 18.00 18.00 18.00 0.00 12.00 0.00 -
NAPS 2.78 2.71 2.52 2.40 2.48 2.42 2.29 13.81%
Adjusted Per Share Value based on latest NOSH - 62,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.40 72.27 50.03 31.39 14.92 53.04 37.47 -44.75%
EPS 1.24 6.81 4.05 2.21 0.94 4.41 2.27 -33.20%
DPS 0.00 2.93 2.93 2.93 0.00 1.93 0.00 -
NAPS 0.4485 0.4404 0.4104 0.3905 0.4013 0.3895 0.3681 14.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.28 3.00 2.47 2.48 2.47 1.90 2.09 -
P/RPS 3.44 0.67 0.80 1.29 2.68 0.58 0.90 144.66%
P/EPS 42.60 7.16 9.93 18.26 42.66 6.93 14.81 102.38%
EY 2.35 13.97 10.07 5.48 2.34 14.43 6.75 -50.54%
DY 0.00 6.00 7.29 7.26 0.00 6.32 0.00 -
P/NAPS 1.18 1.11 0.98 1.03 1.00 0.79 0.91 18.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 -
Price 3.88 3.20 2.62 2.39 2.58 2.13 2.02 -
P/RPS 4.06 0.72 0.85 1.24 2.80 0.65 0.87 179.51%
P/EPS 50.39 7.63 10.53 17.60 44.56 7.77 14.32 131.52%
EY 1.98 13.10 9.50 5.68 2.24 12.87 6.99 -56.90%
DY 0.00 5.63 6.87 7.53 0.00 5.63 0.00 -
P/NAPS 1.40 1.18 1.04 1.00 1.04 0.88 0.88 36.31%

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