[PIE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 901.79%
YoY- -31.25%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 29,118 121,653 80,401 53,117 25,309 119,149 89,011 -52.49%
PBT 1,657 10,717 6,174 3,304 447 10,800 8,302 -65.81%
Tax -586 -3,280 -1,594 -1,060 -223 -3,384 -2,397 -60.86%
NP 1,071 7,437 4,580 2,244 224 7,416 5,905 -67.92%
-
NP to SH 1,071 7,437 4,580 2,244 224 7,416 5,905 -67.92%
-
Tax Rate 35.37% 30.61% 25.82% 32.08% 49.89% 31.33% 28.87% -
Total Cost 28,047 114,216 75,821 50,873 25,085 111,733 83,106 -51.49%
-
Net Worth 128,760 127,817 124,854 122,999 127,740 130,200 129,044 -0.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 60 - 59 - - - -
Div Payout % - 0.81% - 2.67% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 128,760 127,817 124,854 122,999 127,740 130,200 129,044 -0.14%
NOSH 60,168 60,008 60,026 59,999 60,540 60,000 60,020 0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.68% 6.11% 5.70% 4.22% 0.89% 6.22% 6.63% -
ROE 0.83% 5.82% 3.67% 1.82% 0.18% 5.70% 4.58% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.39 202.73 133.94 88.53 41.81 198.58 148.30 -52.57%
EPS 1.78 12.39 7.63 3.74 0.37 12.36 9.84 -67.98%
DPS 0.00 0.10 0.00 0.10 0.00 0.00 0.00 -
NAPS 2.14 2.13 2.08 2.05 2.11 2.17 2.15 -0.31%
Adjusted Per Share Value based on latest NOSH - 59,940
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.58 31.68 20.94 13.83 6.59 31.02 23.18 -52.50%
EPS 0.28 1.94 1.19 0.58 0.06 1.93 1.54 -67.87%
DPS 0.00 0.02 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.3353 0.3328 0.3251 0.3203 0.3326 0.339 0.336 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.25 2.05 2.05 2.10 1.84 2.10 1.99 -
P/RPS 4.65 1.01 1.53 2.37 4.40 1.06 1.34 129.03%
P/EPS 126.40 16.54 26.87 56.15 497.30 16.99 20.23 238.85%
EY 0.79 6.05 3.72 1.78 0.20 5.89 4.94 -70.50%
DY 0.00 0.05 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 0.99 1.02 0.87 0.97 0.93 8.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 08/11/02 -
Price 2.17 1.93 2.10 1.98 1.89 1.95 2.07 -
P/RPS 4.48 0.95 1.57 2.24 4.52 0.98 1.40 116.99%
P/EPS 121.91 15.57 27.52 52.94 510.81 15.78 21.04 222.25%
EY 0.82 6.42 3.63 1.89 0.20 6.34 4.75 -68.96%
DY 0.00 0.05 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 1.01 0.97 0.90 0.90 0.96 3.43%

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