[PIE] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.35%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,556 39,991 29,118 41,252 27,284 27,808 25,309 41.26%
PBT 4,310 3,586 1,657 4,543 2,870 2,857 447 351.14%
Tax -906 -1,003 -586 -1,685 -534 -837 -223 153.96%
NP 3,404 2,583 1,071 2,858 2,336 2,020 224 510.48%
-
NP to SH 3,404 2,583 1,071 2,858 2,336 2,020 224 510.48%
-
Tax Rate 21.02% 27.97% 35.37% 37.09% 18.61% 29.30% 49.89% -
Total Cost 39,152 37,408 28,047 38,394 24,948 25,788 25,085 34.44%
-
Net Worth 129,327 125,199 128,760 119,956 124,906 122,878 127,740 0.82%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 72 - - - 59 - -
Div Payout % - 2.82% - - - 2.97% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 129,327 125,199 128,760 119,956 124,906 122,878 127,740 0.82%
NOSH 61,003 60,776 60,168 59,978 60,051 59,940 60,540 0.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.00% 6.46% 3.68% 6.93% 8.56% 7.26% 0.89% -
ROE 2.63% 2.06% 0.83% 2.38% 1.87% 1.64% 0.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 69.76 65.80 48.39 68.78 45.43 46.39 41.81 40.54%
EPS 5.58 4.25 1.78 4.76 3.89 3.37 0.37 507.40%
DPS 0.00 0.12 0.00 0.00 0.00 0.10 0.00 -
NAPS 2.12 2.06 2.14 2.00 2.08 2.05 2.11 0.31%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.08 10.41 7.58 10.74 7.10 7.24 6.59 41.26%
EPS 0.89 0.67 0.28 0.74 0.61 0.53 0.06 500.74%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.3368 0.326 0.3353 0.3124 0.3252 0.32 0.3326 0.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.30 2.29 2.25 2.05 2.05 2.10 1.84 -
P/RPS 3.30 3.48 4.65 2.98 4.51 4.53 4.40 -17.40%
P/EPS 41.22 53.88 126.40 43.02 52.70 62.31 497.30 -80.90%
EY 2.43 1.86 0.79 2.32 1.90 1.60 0.20 426.10%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 1.08 1.11 1.05 1.03 0.99 1.02 0.87 15.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 -
Price 2.34 2.23 2.17 1.93 2.10 1.98 1.89 -
P/RPS 3.35 3.39 4.48 2.81 4.62 4.27 4.52 -18.05%
P/EPS 41.94 52.47 121.91 40.50 53.98 58.75 510.81 -81.02%
EY 2.38 1.91 0.82 2.47 1.85 1.70 0.20 418.88%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 1.10 1.08 1.01 0.97 1.01 0.97 0.90 14.27%

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