[PIE] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 39.82%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 25,309 30,137 31,644 27,421 29,946 32,165 45,742 -32.62%
PBT 447 2,498 3,920 2,315 2,067 4,089 2,162 -65.06%
Tax -223 -922 -1,322 -412 -706 -1,215 -613 -49.07%
NP 224 1,576 2,598 1,903 1,361 2,874 1,549 -72.48%
-
NP to SH 224 1,576 2,598 1,903 1,361 2,874 1,549 -72.48%
-
Tax Rate 49.89% 36.91% 33.72% 17.80% 34.16% 29.71% 28.35% -
Total Cost 25,085 28,561 29,046 25,518 28,585 29,291 44,193 -31.46%
-
Net Worth 127,740 130,034 129,100 126,666 130,104 129,000 126,081 0.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 6,003 - - 4,004 -
Div Payout % - - - 315.46% - - 258.53% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 127,740 130,034 129,100 126,666 130,104 129,000 126,081 0.87%
NOSH 60,540 59,923 60,046 60,031 59,955 60,000 60,038 0.55%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.89% 5.23% 8.21% 6.94% 4.54% 8.94% 3.39% -
ROE 0.18% 1.21% 2.01% 1.50% 1.05% 2.23% 1.23% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.81 50.29 52.70 45.68 49.95 53.61 76.19 -32.99%
EPS 0.37 2.63 4.33 3.17 2.27 4.79 2.58 -72.63%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 6.67 -
NAPS 2.11 2.17 2.15 2.11 2.17 2.15 2.10 0.31%
Adjusted Per Share Value based on latest NOSH - 60,031
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.59 7.85 8.24 7.14 7.80 8.38 11.91 -32.62%
EPS 0.06 0.41 0.68 0.50 0.35 0.75 0.40 -71.80%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 1.04 -
NAPS 0.3326 0.3386 0.3362 0.3298 0.3388 0.3359 0.3283 0.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.84 2.10 1.99 2.25 2.36 1.92 1.37 -
P/RPS 4.40 4.18 3.78 4.93 4.73 3.58 1.80 81.56%
P/EPS 497.30 79.85 45.99 70.98 103.96 40.08 53.10 344.91%
EY 0.20 1.25 2.17 1.41 0.96 2.49 1.88 -77.57%
DY 0.00 0.00 0.00 4.44 0.00 0.00 4.87 -
P/NAPS 0.87 0.97 0.93 1.07 1.09 0.89 0.65 21.47%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 25/04/03 24/02/03 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 -
Price 1.89 1.95 2.07 2.12 2.30 1.87 1.67 -
P/RPS 4.52 3.88 3.93 4.64 4.60 3.49 2.19 62.17%
P/EPS 510.81 74.14 47.84 66.88 101.32 39.04 64.73 296.87%
EY 0.20 1.35 2.09 1.50 0.99 2.56 1.54 -74.38%
DY 0.00 0.00 0.00 4.72 0.00 0.00 3.99 -
P/NAPS 0.90 0.90 0.96 1.00 1.06 0.87 0.80 8.17%

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