[PIE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 19.91%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 101,236 119,149 118,681 114,734 119,784 144,384 149,625 -22.94%
PBT 1,788 10,800 11,069 8,764 8,268 10,931 9,122 -66.29%
Tax -892 -3,384 -3,196 -2,236 -2,824 -3,340 -2,833 -53.75%
NP 896 7,416 7,873 6,528 5,444 7,591 6,289 -72.75%
-
NP to SH 896 7,416 7,873 6,528 5,444 7,591 6,289 -72.75%
-
Tax Rate 49.89% 31.33% 28.87% 25.51% 34.16% 30.56% 31.06% -
Total Cost 100,340 111,733 110,808 108,206 114,340 136,793 143,336 -21.17%
-
Net Worth 127,740 130,200 129,044 126,599 130,104 129,017 126,026 0.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 11,999 - 4,002 5,337 -
Div Payout % - - - 183.82% - 52.73% 84.86% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 127,740 130,200 129,044 126,599 130,104 129,017 126,026 0.90%
NOSH 60,540 60,000 60,020 59,999 59,955 60,007 60,012 0.58%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.89% 6.22% 6.63% 5.69% 4.54% 5.26% 4.20% -
ROE 0.70% 5.70% 6.10% 5.16% 4.18% 5.88% 4.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 167.22 198.58 197.73 191.22 199.79 240.61 249.32 -23.39%
EPS 1.48 12.36 13.12 10.88 9.08 12.65 10.48 -72.91%
DPS 0.00 0.00 0.00 20.00 0.00 6.67 8.89 -
NAPS 2.11 2.17 2.15 2.11 2.17 2.15 2.10 0.31%
Adjusted Per Share Value based on latest NOSH - 60,031
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.36 31.02 30.90 29.88 31.19 37.60 38.96 -22.94%
EPS 0.23 1.93 2.05 1.70 1.42 1.98 1.64 -73.03%
DPS 0.00 0.00 0.00 3.12 0.00 1.04 1.39 -
NAPS 0.3326 0.339 0.336 0.3297 0.3388 0.3359 0.3282 0.89%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.84 2.10 1.99 2.25 2.36 1.92 1.37 -
P/RPS 1.10 1.06 1.01 1.18 1.18 0.80 0.55 58.80%
P/EPS 124.32 16.99 15.17 20.68 25.99 15.18 13.07 349.54%
EY 0.80 5.89 6.59 4.84 3.85 6.59 7.65 -77.83%
DY 0.00 0.00 0.00 8.89 0.00 3.47 6.49 -
P/NAPS 0.87 0.97 0.93 1.07 1.09 0.89 0.65 21.47%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 25/04/03 24/02/03 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 -
Price 1.89 1.95 2.07 2.12 2.30 1.87 1.67 -
P/RPS 1.13 0.98 1.05 1.11 1.15 0.78 0.67 41.73%
P/EPS 127.70 15.78 15.78 19.49 25.33 14.78 15.94 300.88%
EY 0.78 6.34 6.34 5.13 3.95 6.76 6.28 -75.13%
DY 0.00 0.00 0.00 9.43 0.00 3.57 5.33 -
P/NAPS 0.90 0.90 0.96 1.00 1.06 0.87 0.80 8.17%

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