[PIE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.56%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 120,540 57,302 203,681 143,899 92,134 38,058 154,123 -15.15%
PBT 10,994 4,797 21,321 12,529 7,449 1,997 14,198 -15.71%
Tax -2,508 -1,199 -4,372 -3,818 -2,219 -713 -3,088 -12.98%
NP 8,486 3,598 16,949 8,711 5,230 1,284 11,110 -16.48%
-
NP to SH 8,486 3,598 16,949 8,711 5,230 1,284 11,110 -16.48%
-
Tax Rate 22.81% 24.99% 20.51% 30.47% 29.79% 35.70% 21.75% -
Total Cost 112,054 53,704 186,732 135,188 86,904 36,774 143,013 -15.04%
-
Net Worth 149,973 154,111 149,586 141,376 132,444 135,772 133,101 8.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 11,248 - 7,417 - 73 - 72 2827.60%
Div Payout % 132.55% - 43.76% - 1.41% - 0.66% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 149,973 154,111 149,586 141,376 132,444 135,772 133,101 8.30%
NOSH 62,488 62,141 61,812 61,736 61,601 61,435 60,776 1.87%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.04% 6.28% 8.32% 6.05% 5.68% 3.37% 7.21% -
ROE 5.66% 2.33% 11.33% 6.16% 3.95% 0.95% 8.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 192.90 92.21 329.51 233.09 149.56 61.95 253.59 -16.71%
EPS 13.58 5.79 27.42 14.11 8.49 2.09 18.28 -18.01%
DPS 18.00 0.00 12.00 0.00 0.12 0.00 0.12 2749.13%
NAPS 2.40 2.48 2.42 2.29 2.15 2.21 2.19 6.31%
Adjusted Per Share Value based on latest NOSH - 62,049
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.39 14.92 53.04 37.47 23.99 9.91 40.13 -15.14%
EPS 2.21 0.94 4.41 2.27 1.36 0.33 2.89 -16.41%
DPS 2.93 0.00 1.93 0.00 0.02 0.00 0.02 2704.51%
NAPS 0.3905 0.4013 0.3895 0.3681 0.3449 0.3535 0.3466 8.29%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.48 2.47 1.90 2.09 2.18 2.46 2.39 -
P/RPS 1.29 2.68 0.58 0.90 1.46 3.97 0.94 23.56%
P/EPS 18.26 42.66 6.93 14.81 25.68 117.70 13.07 25.04%
EY 5.48 2.34 14.43 6.75 3.89 0.85 7.65 -19.98%
DY 7.26 0.00 6.32 0.00 0.06 0.00 0.05 2687.85%
P/NAPS 1.03 1.00 0.79 0.91 1.01 1.11 1.09 -3.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 -
Price 2.39 2.58 2.13 2.02 2.18 2.41 2.43 -
P/RPS 1.24 2.80 0.65 0.87 1.46 3.89 0.96 18.65%
P/EPS 17.60 44.56 7.77 14.32 25.68 115.31 13.29 20.65%
EY 5.68 2.24 12.87 6.99 3.89 0.87 7.52 -17.10%
DY 7.53 0.00 5.63 0.00 0.06 0.00 0.05 2756.74%
P/NAPS 1.00 1.04 0.88 0.88 1.01 1.09 1.11 -6.73%

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