[PIE] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 104.1%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,108 29,118 121,653 80,401 53,117 25,309 119,149 -30.47%
PBT 5,242 1,657 10,717 6,174 3,304 447 10,800 -38.26%
Tax -1,588 -586 -3,280 -1,594 -1,060 -223 -3,384 -39.64%
NP 3,654 1,071 7,437 4,580 2,244 224 7,416 -37.64%
-
NP to SH 3,654 1,071 7,437 4,580 2,244 224 7,416 -37.64%
-
Tax Rate 30.29% 35.37% 30.61% 25.82% 32.08% 49.89% 31.33% -
Total Cost 65,454 28,047 114,216 75,821 50,873 25,085 111,733 -30.01%
-
Net Worth 124,417 128,760 127,817 124,854 122,999 127,740 130,200 -2.98%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 72 - 60 - 59 - - -
Div Payout % 1.98% - 0.81% - 2.67% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,417 128,760 127,817 124,854 122,999 127,740 130,200 -2.98%
NOSH 60,396 60,168 60,008 60,026 59,999 60,540 60,000 0.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.29% 3.68% 6.11% 5.70% 4.22% 0.89% 6.22% -
ROE 2.94% 0.83% 5.82% 3.67% 1.82% 0.18% 5.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 114.42 48.39 202.73 133.94 88.53 41.81 198.58 -30.77%
EPS 6.05 1.78 12.39 7.63 3.74 0.37 12.36 -37.91%
DPS 0.12 0.00 0.10 0.00 0.10 0.00 0.00 -
NAPS 2.06 2.14 2.13 2.08 2.05 2.11 2.17 -3.41%
Adjusted Per Share Value based on latest NOSH - 60,051
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.99 7.58 31.68 20.94 13.83 6.59 31.02 -30.47%
EPS 0.95 0.28 1.94 1.19 0.58 0.06 1.93 -37.68%
DPS 0.02 0.00 0.02 0.00 0.02 0.00 0.00 -
NAPS 0.324 0.3353 0.3328 0.3251 0.3203 0.3326 0.339 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.29 2.25 2.05 2.05 2.10 1.84 2.10 -
P/RPS 2.00 4.65 1.01 1.53 2.37 4.40 1.06 52.75%
P/EPS 37.85 126.40 16.54 26.87 56.15 497.30 16.99 70.65%
EY 2.64 0.79 6.05 3.72 1.78 0.20 5.89 -41.46%
DY 0.05 0.00 0.05 0.00 0.05 0.00 0.00 -
P/NAPS 1.11 1.05 0.96 0.99 1.02 0.87 0.97 9.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 -
Price 2.23 2.17 1.93 2.10 1.98 1.89 1.95 -
P/RPS 1.95 4.48 0.95 1.57 2.24 4.52 0.98 58.26%
P/EPS 36.86 121.91 15.57 27.52 52.94 510.81 15.78 76.13%
EY 2.71 0.82 6.42 3.63 1.89 0.20 6.34 -43.28%
DY 0.05 0.00 0.05 0.00 0.05 0.00 0.00 -
P/NAPS 1.08 1.01 0.91 1.01 0.97 0.90 0.90 12.93%

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