[PIE] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 31.78%
YoY- 45.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 54,076 38,058 42,459 42,556 39,991 29,118 41,252 19.79%
PBT 5,452 1,997 4,646 4,310 3,586 1,657 4,543 12.94%
Tax -1,506 -713 -593 -906 -1,003 -586 -1,685 -7.22%
NP 3,946 1,284 4,053 3,404 2,583 1,071 2,858 24.01%
-
NP to SH 3,946 1,284 4,053 3,404 2,583 1,071 2,858 24.01%
-
Tax Rate 27.62% 35.70% 12.76% 21.02% 27.97% 35.37% 37.09% -
Total Cost 50,130 36,774 38,406 39,152 37,408 28,047 38,394 19.47%
-
Net Worth 132,976 135,772 133,877 129,327 125,199 128,760 119,956 7.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 74 - - - 72 - - -
Div Payout % 1.88% - - - 2.82% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,976 135,772 133,877 129,327 125,199 128,760 119,956 7.11%
NOSH 61,849 61,435 61,131 61,003 60,776 60,168 59,978 2.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.30% 3.37% 9.55% 8.00% 6.46% 3.68% 6.93% -
ROE 2.97% 0.95% 3.03% 2.63% 2.06% 0.83% 2.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 87.43 61.95 69.46 69.76 65.80 48.39 68.78 17.36%
EPS 6.38 2.09 6.63 5.58 4.25 1.78 4.76 21.58%
DPS 0.12 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 2.15 2.21 2.19 2.12 2.06 2.14 2.00 4.94%
Adjusted Per Share Value based on latest NOSH - 61,003
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.08 9.91 11.06 11.08 10.41 7.58 10.74 19.80%
EPS 1.03 0.33 1.06 0.89 0.67 0.28 0.74 24.68%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.3463 0.3535 0.3486 0.3368 0.326 0.3353 0.3124 7.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.18 2.46 2.39 2.30 2.29 2.25 2.05 -
P/RPS 2.49 3.97 3.44 3.30 3.48 4.65 2.98 -11.29%
P/EPS 34.17 117.70 36.05 41.22 53.88 126.40 43.02 -14.24%
EY 2.93 0.85 2.77 2.43 1.86 0.79 2.32 16.85%
DY 0.06 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.01 1.11 1.09 1.08 1.11 1.05 1.03 -1.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 21/05/04 20/02/04 -
Price 2.18 2.41 2.43 2.34 2.23 2.17 1.93 -
P/RPS 2.49 3.89 3.50 3.35 3.39 4.48 2.81 -7.75%
P/EPS 34.17 115.31 36.65 41.94 52.47 121.91 40.50 -10.72%
EY 2.93 0.87 2.73 2.38 1.91 0.82 2.47 12.07%
DY 0.06 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.01 1.09 1.11 1.10 1.08 1.01 0.97 2.73%

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