[PIE] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.32%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 59,782 51,765 54,076 38,058 42,459 42,556 39,991 30.64%
PBT 8,792 5,080 5,452 1,997 4,646 4,310 3,586 81.52%
Tax -554 -1,599 -1,506 -713 -593 -906 -1,003 -32.60%
NP 8,238 3,481 3,946 1,284 4,053 3,404 2,583 116.21%
-
NP to SH 8,238 3,481 3,946 1,284 4,053 3,404 2,583 116.21%
-
Tax Rate 6.30% 31.48% 27.62% 35.70% 12.76% 21.02% 27.97% -
Total Cost 51,544 48,284 50,130 36,774 38,406 39,152 37,408 23.75%
-
Net Worth 150,120 142,094 132,976 135,772 133,877 129,327 125,199 12.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 74 - - - 72 -
Div Payout % - - 1.88% - - - 2.82% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 150,120 142,094 132,976 135,772 133,877 129,327 125,199 12.82%
NOSH 62,033 62,049 61,849 61,435 61,131 61,003 60,776 1.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.78% 6.72% 7.30% 3.37% 9.55% 8.00% 6.46% -
ROE 5.49% 2.45% 2.97% 0.95% 3.03% 2.63% 2.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.37 83.42 87.43 61.95 69.46 69.76 65.80 28.87%
EPS 13.28 5.61 6.38 2.09 6.63 5.58 4.25 113.29%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.12 -
NAPS 2.42 2.29 2.15 2.21 2.19 2.12 2.06 11.30%
Adjusted Per Share Value based on latest NOSH - 61,435
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.57 13.48 14.08 9.91 11.06 11.08 10.41 30.68%
EPS 2.15 0.91 1.03 0.33 1.06 0.89 0.67 117.09%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.3909 0.37 0.3463 0.3535 0.3486 0.3368 0.326 12.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.90 2.09 2.18 2.46 2.39 2.30 2.29 -
P/RPS 1.97 2.51 2.49 3.97 3.44 3.30 3.48 -31.49%
P/EPS 14.31 37.25 34.17 117.70 36.05 41.22 53.88 -58.58%
EY 6.99 2.68 2.93 0.85 2.77 2.43 1.86 141.13%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 0.79 0.91 1.01 1.11 1.09 1.08 1.11 -20.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 -
Price 2.13 2.02 2.18 2.41 2.43 2.34 2.23 -
P/RPS 2.21 2.42 2.49 3.89 3.50 3.35 3.39 -24.75%
P/EPS 16.04 36.01 34.17 115.31 36.65 41.94 52.47 -54.52%
EY 6.23 2.78 2.93 0.87 2.73 2.38 1.91 119.46%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
P/NAPS 0.88 0.88 1.01 1.09 1.11 1.10 1.08 -12.72%

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