[PIE] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 207.32%
YoY- 52.77%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,302 59,782 51,765 54,076 38,058 42,459 42,556 21.96%
PBT 4,797 8,792 5,080 5,452 1,997 4,646 4,310 7.40%
Tax -1,199 -554 -1,599 -1,506 -713 -593 -906 20.55%
NP 3,598 8,238 3,481 3,946 1,284 4,053 3,404 3.76%
-
NP to SH 3,598 8,238 3,481 3,946 1,284 4,053 3,404 3.76%
-
Tax Rate 24.99% 6.30% 31.48% 27.62% 35.70% 12.76% 21.02% -
Total Cost 53,704 51,544 48,284 50,130 36,774 38,406 39,152 23.47%
-
Net Worth 154,111 150,120 142,094 132,976 135,772 133,877 129,327 12.41%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 74 - - - -
Div Payout % - - - 1.88% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 154,111 150,120 142,094 132,976 135,772 133,877 129,327 12.41%
NOSH 62,141 62,033 62,049 61,849 61,435 61,131 61,003 1.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.28% 13.78% 6.72% 7.30% 3.37% 9.55% 8.00% -
ROE 2.33% 5.49% 2.45% 2.97% 0.95% 3.03% 2.63% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 92.21 96.37 83.42 87.43 61.95 69.46 69.76 20.46%
EPS 5.79 13.28 5.61 6.38 2.09 6.63 5.58 2.49%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 2.48 2.42 2.29 2.15 2.21 2.19 2.12 11.03%
Adjusted Per Share Value based on latest NOSH - 61,849
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.92 15.57 13.48 14.08 9.91 11.06 11.08 21.96%
EPS 0.94 2.15 0.91 1.03 0.33 1.06 0.89 3.71%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.4013 0.3909 0.37 0.3463 0.3535 0.3486 0.3368 12.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.47 1.90 2.09 2.18 2.46 2.39 2.30 -
P/RPS 2.68 1.97 2.51 2.49 3.97 3.44 3.30 -12.96%
P/EPS 42.66 14.31 37.25 34.17 117.70 36.05 41.22 2.31%
EY 2.34 6.99 2.68 2.93 0.85 2.77 2.43 -2.48%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 0.91 1.01 1.11 1.09 1.08 -5.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 -
Price 2.58 2.13 2.02 2.18 2.41 2.43 2.34 -
P/RPS 2.80 2.21 2.42 2.49 3.89 3.50 3.35 -11.27%
P/EPS 44.56 16.04 36.01 34.17 115.31 36.65 41.94 4.12%
EY 2.24 6.23 2.78 2.93 0.87 2.73 2.38 -3.96%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.88 1.01 1.09 1.11 1.10 -3.67%

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