[PIE] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 468.28%
YoY- -66.37%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 498,545 263,168 686,354 439,487 212,059 100,697 659,341 -17.01%
PBT 32,103 14,906 55,215 14,984 -2,251 -1,828 45,801 -21.11%
Tax -6,693 -2,848 -9,396 -4,242 -775 -628 -9,244 -19.38%
NP 25,410 12,058 45,819 10,742 -3,026 -2,456 36,557 -21.54%
-
NP to SH 24,322 11,734 45,137 9,461 -2,569 -3,560 38,704 -26.65%
-
Tax Rate 20.85% 19.11% 17.02% 28.31% - - 20.18% -
Total Cost 473,135 251,110 640,535 428,745 215,085 103,153 622,784 -16.75%
-
Net Worth 483,892 487,733 476,212 441,648 430,127 449,329 449,329 5.06%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 483,892 487,733 476,212 441,648 430,127 449,329 449,329 5.06%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.10% 4.58% 6.68% 2.44% -1.43% -2.44% 5.54% -
ROE 5.03% 2.41% 9.48% 2.14% -0.60% -0.79% 8.61% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.82 68.53 178.72 114.44 55.22 26.22 171.68 -17.01%
EPS 6.62 3.14 11.93 2.80 -0.79 -0.64 9.52 -21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.24 1.15 1.12 1.17 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.82 68.53 178.72 114.44 55.22 26.22 171.68 -17.01%
EPS 6.62 3.14 11.93 2.80 -0.79 -0.64 9.52 -21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.24 1.15 1.12 1.17 1.17 5.06%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.80 3.40 2.42 1.49 1.28 1.08 1.45 -
P/RPS 2.16 4.96 1.35 1.30 2.32 4.12 0.84 87.80%
P/EPS 44.21 111.28 20.59 60.48 -191.35 -116.51 14.39 111.48%
EY 2.26 0.90 4.86 1.65 -0.52 -0.86 6.95 -52.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.68 1.95 1.30 1.14 0.92 1.24 47.49%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/08/21 21/05/21 26/02/21 20/11/20 14/08/20 30/06/20 28/02/20 -
Price 3.13 2.53 3.37 2.14 1.39 1.28 1.39 -
P/RPS 2.41 3.69 1.89 1.87 2.52 4.88 0.81 107.00%
P/EPS 49.42 82.80 28.67 86.87 -207.79 -138.08 13.79 134.36%
EY 2.02 1.21 3.49 1.15 -0.48 -0.72 7.25 -57.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.99 2.72 1.86 1.24 1.09 1.19 63.22%

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