[PIE] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -85.6%
YoY- 378.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 59,156 57,302 38,058 29,118 25,309 29,946 33,082 10.16%
PBT 6,643 4,797 1,997 1,657 447 2,067 1,929 22.87%
Tax -1,872 -1,199 -713 -586 -223 -706 -723 17.17%
NP 4,771 3,598 1,284 1,071 224 1,361 1,206 25.74%
-
NP to SH 4,771 3,598 1,284 1,071 224 1,361 1,206 25.74%
-
Tax Rate 28.18% 24.99% 35.70% 35.37% 49.89% 34.16% 37.48% -
Total Cost 54,385 53,704 36,774 28,047 25,085 28,585 31,876 9.30%
-
Net Worth 172,251 154,111 135,772 128,760 127,740 130,104 126,599 5.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 172,251 154,111 135,772 128,760 127,740 130,104 126,599 5.26%
NOSH 61,961 62,141 61,435 60,168 60,540 59,955 60,000 0.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.07% 6.28% 3.37% 3.68% 0.89% 4.54% 3.65% -
ROE 2.77% 2.33% 0.95% 0.83% 0.18% 1.05% 0.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 95.47 92.21 61.95 48.39 41.81 49.95 55.14 9.57%
EPS 7.70 5.79 2.09 1.78 0.37 2.27 2.01 25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.48 2.21 2.14 2.11 2.17 2.11 4.70%
Adjusted Per Share Value based on latest NOSH - 60,168
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.00 14.53 9.65 7.38 6.42 7.59 8.39 10.16%
EPS 1.21 0.91 0.33 0.27 0.06 0.35 0.31 25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.3907 0.3442 0.3264 0.3238 0.3298 0.3209 5.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.28 2.47 2.46 2.25 1.84 2.36 1.86 -
P/RPS 3.44 2.68 3.97 4.65 4.40 4.73 3.37 0.34%
P/EPS 42.60 42.66 117.70 126.40 497.30 103.96 92.54 -12.12%
EY 2.35 2.34 0.85 0.79 0.20 0.96 1.08 13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.11 1.05 0.87 1.09 0.88 5.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/07 19/05/06 20/05/05 21/05/04 25/04/03 06/05/02 30/05/01 -
Price 3.88 2.58 2.41 2.17 1.89 2.30 1.83 -
P/RPS 4.06 2.80 3.89 4.48 4.52 4.60 3.32 3.40%
P/EPS 50.39 44.56 115.31 121.91 510.81 101.32 91.04 -9.38%
EY 1.98 2.24 0.87 0.82 0.20 0.99 1.10 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.09 1.01 0.90 1.06 0.87 8.24%

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