[PIE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.59%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 80,401 53,117 25,309 119,149 89,011 57,367 29,946 93.05%
PBT 6,174 3,304 447 10,800 8,302 4,382 2,067 107.26%
Tax -1,594 -1,060 -223 -3,384 -2,397 -1,118 -706 72.01%
NP 4,580 2,244 224 7,416 5,905 3,264 1,361 124.39%
-
NP to SH 4,580 2,244 224 7,416 5,905 3,264 1,361 124.39%
-
Tax Rate 25.82% 32.08% 49.89% 31.33% 28.87% 25.51% 34.16% -
Total Cost 75,821 50,873 25,085 111,733 83,106 54,103 28,585 91.50%
-
Net Worth 124,854 122,999 127,740 130,200 129,044 126,599 130,104 -2.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 59 - - - 5,999 - -
Div Payout % - 2.67% - - - 183.82% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 124,854 122,999 127,740 130,200 129,044 126,599 130,104 -2.70%
NOSH 60,026 59,999 60,540 60,000 60,020 59,999 59,955 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.70% 4.22% 0.89% 6.22% 6.63% 5.69% 4.54% -
ROE 3.67% 1.82% 0.18% 5.70% 4.58% 2.58% 1.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 133.94 88.53 41.81 198.58 148.30 95.61 49.95 92.89%
EPS 7.63 3.74 0.37 12.36 9.84 5.44 2.27 124.22%
DPS 0.00 0.10 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.08 2.05 2.11 2.17 2.15 2.11 2.17 -2.78%
Adjusted Per Share Value based on latest NOSH - 59,923
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.94 13.83 6.59 31.02 23.18 14.94 7.80 93.04%
EPS 1.19 0.58 0.06 1.93 1.54 0.85 0.35 125.94%
DPS 0.00 0.02 0.00 0.00 0.00 1.56 0.00 -
NAPS 0.3251 0.3203 0.3326 0.339 0.336 0.3297 0.3388 -2.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.05 2.10 1.84 2.10 1.99 2.25 2.36 -
P/RPS 1.53 2.37 4.40 1.06 1.34 2.35 4.73 -52.84%
P/EPS 26.87 56.15 497.30 16.99 20.23 41.36 103.96 -59.39%
EY 3.72 1.78 0.20 5.89 4.94 2.42 0.96 146.50%
DY 0.00 0.05 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.99 1.02 0.87 0.97 0.93 1.07 1.09 -6.20%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 06/05/02 -
Price 2.10 1.98 1.89 1.95 2.07 2.12 2.30 -
P/RPS 1.57 2.24 4.52 0.98 1.40 2.22 4.60 -51.12%
P/EPS 27.52 52.94 510.81 15.78 21.04 38.97 101.32 -58.02%
EY 3.63 1.89 0.20 6.34 4.75 2.57 0.99 137.59%
DY 0.00 0.05 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 1.01 0.97 0.90 0.90 0.96 1.00 1.06 -3.16%

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