[PIE] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 60.93%
YoY- -58.71%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 89,011 57,367 29,946 144,384 112,219 66,477 33,082 93.33%
PBT 8,302 4,382 2,067 10,931 6,842 4,680 1,929 164.35%
Tax -2,397 -1,118 -706 -3,340 -2,125 -1,512 -723 122.17%
NP 5,905 3,264 1,361 7,591 4,717 3,168 1,206 188.06%
-
NP to SH 5,905 3,264 1,361 7,591 4,717 3,168 1,206 188.06%
-
Tax Rate 28.87% 25.51% 34.16% 30.56% 31.06% 32.31% 37.48% -
Total Cost 83,106 54,103 28,585 136,793 107,502 63,309 31,876 89.31%
-
Net Worth 129,044 126,599 130,104 129,017 126,026 128,399 126,599 1.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 5,999 - 4,002 4,002 - - -
Div Payout % - 183.82% - 52.73% 84.86% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 129,044 126,599 130,104 129,017 126,026 128,399 126,599 1.28%
NOSH 60,020 59,999 59,955 60,007 60,012 59,999 60,000 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.63% 5.69% 4.54% 5.26% 4.20% 4.77% 3.65% -
ROE 4.58% 2.58% 1.05% 5.88% 3.74% 2.47% 0.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 148.30 95.61 49.95 240.61 186.99 110.80 55.14 93.28%
EPS 9.84 5.44 2.27 12.65 7.86 5.28 2.01 188.03%
DPS 0.00 10.00 0.00 6.67 6.67 0.00 0.00 -
NAPS 2.15 2.11 2.17 2.15 2.10 2.14 2.11 1.25%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.18 14.94 7.80 37.60 29.22 17.31 8.61 93.40%
EPS 1.54 0.85 0.35 1.98 1.23 0.82 0.31 190.85%
DPS 0.00 1.56 0.00 1.04 1.04 0.00 0.00 -
NAPS 0.336 0.3297 0.3388 0.3359 0.3282 0.3343 0.3297 1.26%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.99 2.25 2.36 1.92 1.37 1.75 1.86 -
P/RPS 1.34 2.35 4.73 0.80 0.73 1.58 3.37 -45.89%
P/EPS 20.23 41.36 103.96 15.18 17.43 33.14 92.54 -63.67%
EY 4.94 2.42 0.96 6.59 5.74 3.02 1.08 175.29%
DY 0.00 4.44 0.00 3.47 4.87 0.00 0.00 -
P/NAPS 0.93 1.07 1.09 0.89 0.65 0.82 0.88 3.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 21/08/01 30/05/01 -
Price 2.07 2.12 2.30 1.87 1.67 1.83 1.83 -
P/RPS 1.40 2.22 4.60 0.78 0.89 1.65 3.32 -43.73%
P/EPS 21.04 38.97 101.32 14.78 21.25 34.66 91.04 -62.30%
EY 4.75 2.57 0.99 6.76 4.71 2.89 1.10 164.93%
DY 0.00 4.72 0.00 3.57 3.99 0.00 0.00 -
P/NAPS 0.96 1.00 1.06 0.87 0.80 0.86 0.87 6.77%

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