[PIE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.77%
YoY- 180.22%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 277,564 192,141 120,540 57,302 203,681 143,899 92,134 108.17%
PBT 32,953 20,532 10,994 4,797 21,321 12,529 7,449 168.75%
Tax -6,791 -4,970 -2,508 -1,199 -4,372 -3,818 -2,219 110.36%
NP 26,162 15,562 8,486 3,598 16,949 8,711 5,230 191.63%
-
NP to SH 26,162 15,562 8,486 3,598 16,949 8,711 5,230 191.63%
-
Tax Rate 20.61% 24.21% 22.81% 24.99% 20.51% 30.47% 29.79% -
Total Cost 251,402 176,579 112,054 53,704 186,732 135,188 86,904 102.63%
-
Net Worth 169,129 157,621 149,973 154,111 149,586 141,376 132,444 17.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,233 11,258 11,248 - 7,417 - 73 2745.32%
Div Payout % 42.94% 72.35% 132.55% - 43.76% - 1.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 169,129 157,621 149,973 154,111 149,586 141,376 132,444 17.65%
NOSH 62,409 62,548 62,488 62,141 61,812 61,736 61,601 0.87%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.43% 8.10% 7.04% 6.28% 8.32% 6.05% 5.68% -
ROE 15.47% 9.87% 5.66% 2.33% 11.33% 6.16% 3.95% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 444.75 307.19 192.90 92.21 329.51 233.09 149.56 106.38%
EPS 41.92 24.88 13.58 5.79 27.42 14.11 8.49 189.12%
DPS 18.00 18.00 18.00 0.00 12.00 0.00 0.12 2697.45%
NAPS 2.71 2.52 2.40 2.48 2.42 2.29 2.15 16.63%
Adjusted Per Share Value based on latest NOSH - 62,141
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.27 50.03 31.39 14.92 53.04 37.47 23.99 108.16%
EPS 6.81 4.05 2.21 0.94 4.41 2.27 1.36 191.83%
DPS 2.93 2.93 2.93 0.00 1.93 0.00 0.02 2653.89%
NAPS 0.4404 0.4104 0.3905 0.4013 0.3895 0.3681 0.3449 17.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.00 2.47 2.48 2.47 1.90 2.09 2.18 -
P/RPS 0.67 0.80 1.29 2.68 0.58 0.90 1.46 -40.42%
P/EPS 7.16 9.93 18.26 42.66 6.93 14.81 25.68 -57.22%
EY 13.97 10.07 5.48 2.34 14.43 6.75 3.89 133.96%
DY 6.00 7.29 7.26 0.00 6.32 0.00 0.06 2036.43%
P/NAPS 1.11 0.98 1.03 1.00 0.79 0.91 1.01 6.47%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 -
Price 3.20 2.62 2.39 2.58 2.13 2.02 2.18 -
P/RPS 0.72 0.85 1.24 2.80 0.65 0.87 1.46 -37.50%
P/EPS 7.63 10.53 17.60 44.56 7.77 14.32 25.68 -55.37%
EY 13.10 9.50 5.68 2.24 12.87 6.99 3.89 124.17%
DY 5.63 6.87 7.53 0.00 5.63 0.00 0.06 1947.91%
P/NAPS 1.18 1.04 1.00 1.04 0.88 0.88 1.01 10.89%

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