[PIE] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.64%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 39,991 29,118 41,252 27,284 27,808 25,309 30,137 20.77%
PBT 3,586 1,657 4,543 2,870 2,857 447 2,498 27.28%
Tax -1,003 -586 -1,685 -534 -837 -223 -922 5.77%
NP 2,583 1,071 2,858 2,336 2,020 224 1,576 39.05%
-
NP to SH 2,583 1,071 2,858 2,336 2,020 224 1,576 39.05%
-
Tax Rate 27.97% 35.37% 37.09% 18.61% 29.30% 49.89% 36.91% -
Total Cost 37,408 28,047 38,394 24,948 25,788 25,085 28,561 19.72%
-
Net Worth 125,199 128,760 119,956 124,906 122,878 127,740 130,034 -2.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 72 - - - 59 - - -
Div Payout % 2.82% - - - 2.97% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,199 128,760 119,956 124,906 122,878 127,740 130,034 -2.49%
NOSH 60,776 60,168 59,978 60,051 59,940 60,540 59,923 0.94%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.46% 3.68% 6.93% 8.56% 7.26% 0.89% 5.23% -
ROE 2.06% 0.83% 2.38% 1.87% 1.64% 0.18% 1.21% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 65.80 48.39 68.78 45.43 46.39 41.81 50.29 19.64%
EPS 4.25 1.78 4.76 3.89 3.37 0.37 2.63 37.74%
DPS 0.12 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 2.06 2.14 2.00 2.08 2.05 2.11 2.17 -3.41%
Adjusted Per Share Value based on latest NOSH - 60,051
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.41 7.58 10.74 7.10 7.24 6.59 7.85 20.72%
EPS 0.67 0.28 0.74 0.61 0.53 0.06 0.41 38.77%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.326 0.3353 0.3124 0.3252 0.32 0.3326 0.3386 -2.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.29 2.25 2.05 2.05 2.10 1.84 2.10 -
P/RPS 3.48 4.65 2.98 4.51 4.53 4.40 4.18 -11.51%
P/EPS 53.88 126.40 43.02 52.70 62.31 497.30 79.85 -23.08%
EY 1.86 0.79 2.32 1.90 1.60 0.20 1.25 30.36%
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.11 1.05 1.03 0.99 1.02 0.87 0.97 9.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 -
Price 2.23 2.17 1.93 2.10 1.98 1.89 1.95 -
P/RPS 3.39 4.48 2.81 4.62 4.27 4.52 3.88 -8.61%
P/EPS 52.47 121.91 40.50 53.98 58.75 510.81 74.14 -20.60%
EY 1.91 0.82 2.47 1.85 1.70 0.20 1.35 26.05%
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.08 1.01 0.97 1.01 0.97 0.90 0.90 12.93%

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