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

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%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 51,765 42,556 27,284 31,644 45,742 42,148 0 -100.00%
PBT 5,080 4,310 2,870 3,920 2,162 5,164 0 -100.00%
Tax -1,599 -906 -534 -1,322 -613 -1,459 0 -100.00%
NP 3,481 3,404 2,336 2,598 1,549 3,705 0 -100.00%
-
NP to SH 3,481 3,404 2,336 2,598 1,549 3,705 0 -100.00%
-
Tax Rate 31.48% 21.02% 18.61% 33.72% 28.35% 28.25% - -
Total Cost 48,284 39,152 24,948 29,046 44,193 38,443 0 -100.00%
-
Net Worth 142,094 129,327 124,906 129,100 126,081 119,303 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 4,004 - - -
Div Payout % - - - - 258.53% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 142,094 129,327 124,906 129,100 126,081 119,303 0 -100.00%
NOSH 62,049 61,003 60,051 60,046 60,038 59,951 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.72% 8.00% 8.56% 8.21% 3.39% 8.79% 0.00% -
ROE 2.45% 2.63% 1.87% 2.01% 1.23% 3.11% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 83.42 69.76 45.43 52.70 76.19 70.30 0.00 -100.00%
EPS 5.61 5.58 3.89 4.33 2.58 6.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 2.29 2.12 2.08 2.15 2.10 1.99 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,046
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.48 11.08 7.10 8.24 11.91 10.97 0.00 -100.00%
EPS 0.91 0.89 0.61 0.68 0.40 0.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.37 0.3368 0.3252 0.3362 0.3283 0.3107 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.09 2.30 2.05 1.99 1.37 2.47 0.00 -
P/RPS 2.51 3.30 4.51 3.78 1.80 3.51 0.00 -100.00%
P/EPS 37.25 41.22 52.70 45.99 53.10 39.97 0.00 -100.00%
EY 2.68 2.43 1.90 2.17 1.88 2.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 4.87 0.00 0.00 -
P/NAPS 0.91 1.08 0.99 0.93 0.65 1.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 31/10/00 - -
Price 2.02 2.34 2.10 2.07 1.67 2.35 0.00 -
P/RPS 2.42 3.35 4.62 3.93 2.19 3.34 0.00 -100.00%
P/EPS 36.01 41.94 53.98 47.84 64.73 38.03 0.00 -100.00%
EY 2.78 2.38 1.85 2.09 1.54 2.63 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 3.99 0.00 0.00 -
P/NAPS 0.88 1.10 1.01 0.96 0.80 1.18 0.00 -100.00%

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