[PIE] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -87.92%
YoY- -83.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 121,653 107,201 106,234 101,236 119,149 118,681 114,734 3.96%
PBT 10,717 8,232 6,608 1,788 10,800 11,069 8,764 14.31%
Tax -3,280 -2,125 -2,120 -892 -3,384 -3,196 -2,236 29.01%
NP 7,437 6,106 4,488 896 7,416 7,873 6,528 9.05%
-
NP to SH 7,437 6,106 4,488 896 7,416 7,873 6,528 9.05%
-
Tax Rate 30.61% 25.81% 32.08% 49.89% 31.33% 28.87% 25.51% -
Total Cost 114,216 101,094 101,746 100,340 111,733 110,808 108,206 3.65%
-
Net Worth 127,817 124,854 122,999 127,740 130,200 129,044 126,599 0.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 60 - 119 - - - 11,999 -97.04%
Div Payout % 0.81% - 2.67% - - - 183.82% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 127,817 124,854 122,999 127,740 130,200 129,044 126,599 0.63%
NOSH 60,008 60,026 59,999 60,540 60,000 60,020 59,999 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.11% 5.70% 4.22% 0.89% 6.22% 6.63% 5.69% -
ROE 5.82% 4.89% 3.65% 0.70% 5.70% 6.10% 5.16% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 202.73 178.59 177.06 167.22 198.58 197.73 191.22 3.96%
EPS 12.39 10.17 7.48 1.48 12.36 13.12 10.88 9.02%
DPS 0.10 0.00 0.20 0.00 0.00 0.00 20.00 -97.04%
NAPS 2.13 2.08 2.05 2.11 2.17 2.15 2.11 0.62%
Adjusted Per Share Value based on latest NOSH - 60,540
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.68 27.91 27.66 26.36 31.02 30.90 29.88 3.96%
EPS 1.94 1.59 1.17 0.23 1.93 2.05 1.70 9.17%
DPS 0.02 0.00 0.03 0.00 0.00 0.00 3.12 -96.51%
NAPS 0.3328 0.3251 0.3203 0.3326 0.339 0.336 0.3297 0.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.05 2.05 2.10 1.84 2.10 1.99 2.25 -
P/RPS 1.01 1.15 1.19 1.10 1.06 1.01 1.18 -9.82%
P/EPS 16.54 20.15 28.07 124.32 16.99 15.17 20.68 -13.80%
EY 6.05 4.96 3.56 0.80 5.89 6.59 4.84 15.99%
DY 0.05 0.00 0.10 0.00 0.00 0.00 8.89 -96.80%
P/NAPS 0.96 0.99 1.02 0.87 0.97 0.93 1.07 -6.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 -
Price 1.93 2.10 1.98 1.89 1.95 2.07 2.12 -
P/RPS 0.95 1.18 1.12 1.13 0.98 1.05 1.11 -9.83%
P/EPS 15.57 20.64 26.47 127.70 15.78 15.78 19.49 -13.86%
EY 6.42 4.84 3.78 0.78 6.34 6.34 5.13 16.08%
DY 0.05 0.00 0.10 0.00 0.00 0.00 9.43 -96.93%
P/NAPS 0.91 1.01 0.97 0.90 0.90 0.96 1.00 -6.07%

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