[PIE] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 36.52%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 27,808 25,309 30,137 31,644 27,421 29,946 32,165 -9.27%
PBT 2,857 447 2,498 3,920 2,315 2,067 4,089 -21.31%
Tax -837 -223 -922 -1,322 -412 -706 -1,215 -22.05%
NP 2,020 224 1,576 2,598 1,903 1,361 2,874 -20.99%
-
NP to SH 2,020 224 1,576 2,598 1,903 1,361 2,874 -20.99%
-
Tax Rate 29.30% 49.89% 36.91% 33.72% 17.80% 34.16% 29.71% -
Total Cost 25,788 25,085 28,561 29,046 25,518 28,585 29,291 -8.16%
-
Net Worth 122,878 127,740 130,034 129,100 126,666 130,104 129,000 -3.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 59 - - - 6,003 - - -
Div Payout % 2.97% - - - 315.46% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 122,878 127,740 130,034 129,100 126,666 130,104 129,000 -3.19%
NOSH 59,940 60,540 59,923 60,046 60,031 59,955 60,000 -0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.26% 0.89% 5.23% 8.21% 6.94% 4.54% 8.94% -
ROE 1.64% 0.18% 1.21% 2.01% 1.50% 1.05% 2.23% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 46.39 41.81 50.29 52.70 45.68 49.95 53.61 -9.21%
EPS 3.37 0.37 2.63 4.33 3.17 2.27 4.79 -20.94%
DPS 0.10 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.05 2.11 2.17 2.15 2.11 2.17 2.15 -3.13%
Adjusted Per Share Value based on latest NOSH - 60,046
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.24 6.59 7.85 8.24 7.14 7.80 8.38 -9.31%
EPS 0.53 0.06 0.41 0.68 0.50 0.35 0.75 -20.71%
DPS 0.02 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.32 0.3326 0.3386 0.3362 0.3298 0.3388 0.3359 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.10 1.84 2.10 1.99 2.25 2.36 1.92 -
P/RPS 4.53 4.40 4.18 3.78 4.93 4.73 3.58 17.03%
P/EPS 62.31 497.30 79.85 45.99 70.98 103.96 40.08 34.30%
EY 1.60 0.20 1.25 2.17 1.41 0.96 2.49 -25.59%
DY 0.05 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.02 0.87 0.97 0.93 1.07 1.09 0.89 9.54%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 06/05/02 22/02/02 -
Price 1.98 1.89 1.95 2.07 2.12 2.30 1.87 -
P/RPS 4.27 4.52 3.88 3.93 4.64 4.60 3.49 14.43%
P/EPS 58.75 510.81 74.14 47.84 66.88 101.32 39.04 31.41%
EY 1.70 0.20 1.35 2.09 1.50 0.99 2.56 -23.94%
DY 0.05 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.97 0.90 0.90 0.96 1.00 1.06 0.87 7.54%

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