[PIE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.07%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 119,149 89,011 57,367 29,946 144,384 112,219 66,477 47.39%
PBT 10,800 8,302 4,382 2,067 10,931 6,842 4,680 74.36%
Tax -3,384 -2,397 -1,118 -706 -3,340 -2,125 -1,512 70.85%
NP 7,416 5,905 3,264 1,361 7,591 4,717 3,168 76.02%
-
NP to SH 7,416 5,905 3,264 1,361 7,591 4,717 3,168 76.02%
-
Tax Rate 31.33% 28.87% 25.51% 34.16% 30.56% 31.06% 32.31% -
Total Cost 111,733 83,106 54,103 28,585 136,793 107,502 63,309 45.89%
-
Net Worth 130,200 129,044 126,599 130,104 129,017 126,026 128,399 0.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 5,999 - 4,002 4,002 - -
Div Payout % - - 183.82% - 52.73% 84.86% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 130,200 129,044 126,599 130,104 129,017 126,026 128,399 0.93%
NOSH 60,000 60,020 59,999 59,955 60,007 60,012 59,999 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.22% 6.63% 5.69% 4.54% 5.26% 4.20% 4.77% -
ROE 5.70% 4.58% 2.58% 1.05% 5.88% 3.74% 2.47% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 198.58 148.30 95.61 49.95 240.61 186.99 110.80 47.39%
EPS 12.36 9.84 5.44 2.27 12.65 7.86 5.28 76.02%
DPS 0.00 0.00 10.00 0.00 6.67 6.67 0.00 -
NAPS 2.17 2.15 2.11 2.17 2.15 2.10 2.14 0.92%
Adjusted Per Share Value based on latest NOSH - 59,955
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.02 23.18 14.94 7.80 37.60 29.22 17.31 47.37%
EPS 1.93 1.54 0.85 0.35 1.98 1.23 0.82 76.66%
DPS 0.00 0.00 1.56 0.00 1.04 1.04 0.00 -
NAPS 0.339 0.336 0.3297 0.3388 0.3359 0.3282 0.3343 0.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.10 1.99 2.25 2.36 1.92 1.37 1.75 -
P/RPS 1.06 1.34 2.35 4.73 0.80 0.73 1.58 -23.30%
P/EPS 16.99 20.23 41.36 103.96 15.18 17.43 33.14 -35.86%
EY 5.89 4.94 2.42 0.96 6.59 5.74 3.02 55.91%
DY 0.00 0.00 4.44 0.00 3.47 4.87 0.00 -
P/NAPS 0.97 0.93 1.07 1.09 0.89 0.65 0.82 11.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 21/08/01 -
Price 1.95 2.07 2.12 2.30 1.87 1.67 1.83 -
P/RPS 0.98 1.40 2.22 4.60 0.78 0.89 1.65 -29.27%
P/EPS 15.78 21.04 38.97 101.32 14.78 21.25 34.66 -40.73%
EY 6.34 4.75 2.57 0.99 6.76 4.71 2.89 68.59%
DY 0.00 0.00 4.72 0.00 3.57 3.99 0.00 -
P/NAPS 0.90 0.96 1.00 1.06 0.87 0.80 0.86 3.06%

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