[PIE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 62.38%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 111,664 69,108 29,118 121,653 80,401 53,117 25,309 168.27%
PBT 9,552 5,242 1,657 10,717 6,174 3,304 447 665.77%
Tax -2,494 -1,588 -586 -3,280 -1,594 -1,060 -223 397.91%
NP 7,058 3,654 1,071 7,437 4,580 2,244 224 891.34%
-
NP to SH 7,058 3,654 1,071 7,437 4,580 2,244 224 891.34%
-
Tax Rate 26.11% 30.29% 35.37% 30.61% 25.82% 32.08% 49.89% -
Total Cost 104,606 65,454 28,047 114,216 75,821 50,873 25,085 158.40%
-
Net Worth 128,547 124,417 128,760 127,817 124,854 122,999 127,740 0.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 72 - 60 - 59 - -
Div Payout % - 1.98% - 0.81% - 2.67% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 128,547 124,417 128,760 127,817 124,854 122,999 127,740 0.41%
NOSH 60,635 60,396 60,168 60,008 60,026 59,999 60,540 0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.32% 5.29% 3.68% 6.11% 5.70% 4.22% 0.89% -
ROE 5.49% 2.94% 0.83% 5.82% 3.67% 1.82% 0.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 184.16 114.42 48.39 202.73 133.94 88.53 41.81 167.98%
EPS 11.64 6.05 1.78 12.39 7.63 3.74 0.37 890.31%
DPS 0.00 0.12 0.00 0.10 0.00 0.10 0.00 -
NAPS 2.12 2.06 2.14 2.13 2.08 2.05 2.11 0.31%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.08 17.99 7.58 31.68 20.94 13.83 6.59 168.30%
EPS 1.84 0.95 0.28 1.94 1.19 0.58 0.06 873.65%
DPS 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
NAPS 0.3347 0.324 0.3353 0.3328 0.3251 0.3203 0.3326 0.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.30 2.29 2.25 2.05 2.05 2.10 1.84 -
P/RPS 1.25 2.00 4.65 1.01 1.53 2.37 4.40 -56.68%
P/EPS 19.76 37.85 126.40 16.54 26.87 56.15 497.30 -88.28%
EY 5.06 2.64 0.79 6.05 3.72 1.78 0.20 756.75%
DY 0.00 0.05 0.00 0.05 0.00 0.05 0.00 -
P/NAPS 1.08 1.11 1.05 0.96 0.99 1.02 0.87 15.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 -
Price 2.34 2.23 2.17 1.93 2.10 1.98 1.89 -
P/RPS 1.27 1.95 4.48 0.95 1.57 2.24 4.52 -57.00%
P/EPS 20.10 36.86 121.91 15.57 27.52 52.94 510.81 -88.36%
EY 4.97 2.71 0.82 6.42 3.63 1.89 0.20 746.59%
DY 0.00 0.05 0.00 0.05 0.00 0.05 0.00 -
P/NAPS 1.10 1.08 1.01 0.91 1.01 0.97 0.90 14.27%

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