[PIE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 148.98%
YoY- 39.98%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 79,068 280,949 200,823 128,172 59,156 277,564 192,141 -44.64%
PBT 10,261 44,097 27,621 15,009 6,643 32,953 20,532 -36.99%
Tax -2,628 -8,506 -6,229 -3,130 -1,872 -6,791 -4,970 -34.58%
NP 7,633 35,591 21,392 11,879 4,771 26,162 15,562 -37.77%
-
NP to SH 7,633 35,591 21,392 11,879 4,771 26,162 15,562 -37.77%
-
Tax Rate 25.61% 19.29% 22.55% 20.85% 28.18% 20.61% 24.21% -
Total Cost 71,435 245,358 179,431 116,293 54,385 251,402 176,579 -45.27%
-
Net Worth 204,101 191,605 175,722 166,057 172,251 169,129 157,621 18.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 16,280 16,201 16,170 - 11,233 11,258 -
Div Payout % - 45.74% 75.74% 136.13% - 42.94% 72.35% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 204,101 191,605 175,722 166,057 172,251 169,129 157,621 18.78%
NOSH 63,981 62,616 62,312 62,193 61,961 62,409 62,548 1.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.65% 12.67% 10.65% 9.27% 8.07% 9.43% 8.10% -
ROE 3.74% 18.58% 12.17% 7.15% 2.77% 15.47% 9.87% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 123.58 448.68 322.28 206.09 95.47 444.75 307.19 -45.47%
EPS 11.93 56.84 34.33 19.10 7.70 41.92 24.88 -38.71%
DPS 0.00 26.00 26.00 26.00 0.00 18.00 18.00 -
NAPS 3.19 3.06 2.82 2.67 2.78 2.71 2.52 17.00%
Adjusted Per Share Value based on latest NOSH - 62,460
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.59 73.16 52.29 33.37 15.40 72.27 50.03 -44.64%
EPS 1.99 9.27 5.57 3.09 1.24 6.81 4.05 -37.70%
DPS 0.00 4.24 4.22 4.21 0.00 2.93 2.93 -
NAPS 0.5315 0.4989 0.4576 0.4324 0.4485 0.4404 0.4104 18.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.10 5.95 3.92 3.78 3.28 3.00 2.47 -
P/RPS 4.13 1.33 1.22 1.83 3.44 0.67 0.80 198.40%
P/EPS 42.75 10.47 11.42 19.79 42.60 7.16 9.93 164.40%
EY 2.34 9.55 8.76 5.05 2.35 13.97 10.07 -62.16%
DY 0.00 4.37 6.63 6.88 0.00 6.00 7.29 -
P/NAPS 1.60 1.94 1.39 1.42 1.18 1.11 0.98 38.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 -
Price 5.80 5.05 5.05 3.74 3.88 3.20 2.62 -
P/RPS 4.69 1.13 1.57 1.81 4.06 0.72 0.85 211.92%
P/EPS 48.62 8.88 14.71 19.58 50.39 7.63 10.53 177.02%
EY 2.06 11.26 6.80 5.11 1.98 13.10 9.50 -63.87%
DY 0.00 5.15 5.15 6.95 0.00 5.63 6.87 -
P/NAPS 1.82 1.65 1.79 1.40 1.40 1.18 1.04 45.17%

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