[PIE] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 136.66%
YoY- 103.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 71,601 63,238 57,302 59,782 51,765 54,076 38,058 52.34%
PBT 9,538 6,197 4,797 8,792 5,080 5,452 1,997 183.33%
Tax -2,462 -1,309 -1,199 -554 -1,599 -1,506 -713 128.28%
NP 7,076 4,888 3,598 8,238 3,481 3,946 1,284 211.67%
-
NP to SH 7,076 4,888 3,598 8,238 3,481 3,946 1,284 211.67%
-
Tax Rate 25.81% 21.12% 24.99% 6.30% 31.48% 27.62% 35.70% -
Total Cost 64,525 58,350 53,704 51,544 48,284 50,130 36,774 45.42%
-
Net Worth 157,940 150,980 154,111 150,120 142,094 132,976 135,772 10.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 11,323 - - - 74 - -
Div Payout % - 231.66% - - - 1.88% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 157,940 150,980 154,111 150,120 142,094 132,976 135,772 10.59%
NOSH 62,674 62,908 62,141 62,033 62,049 61,849 61,435 1.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.88% 7.73% 6.28% 13.78% 6.72% 7.30% 3.37% -
ROE 4.48% 3.24% 2.33% 5.49% 2.45% 2.97% 0.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 114.24 100.52 92.21 96.37 83.42 87.43 61.95 50.32%
EPS 11.29 7.77 5.79 13.28 5.61 6.38 2.09 207.55%
DPS 0.00 18.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 2.52 2.40 2.48 2.42 2.29 2.15 2.21 9.13%
Adjusted Per Share Value based on latest NOSH - 62,033
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.64 16.47 14.92 15.57 13.48 14.08 9.91 52.31%
EPS 1.84 1.27 0.94 2.15 0.91 1.03 0.33 214.11%
DPS 0.00 2.95 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.4113 0.3931 0.4013 0.3909 0.37 0.3463 0.3535 10.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.47 2.48 2.47 1.90 2.09 2.18 2.46 -
P/RPS 2.16 2.47 2.68 1.97 2.51 2.49 3.97 -33.32%
P/EPS 21.88 31.92 42.66 14.31 37.25 34.17 117.70 -67.39%
EY 4.57 3.13 2.34 6.99 2.68 2.93 0.85 206.58%
DY 0.00 7.26 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.98 1.03 1.00 0.79 0.91 1.01 1.11 -7.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 -
Price 2.62 2.39 2.58 2.13 2.02 2.18 2.41 -
P/RPS 2.29 2.38 2.80 2.21 2.42 2.49 3.89 -29.73%
P/EPS 23.21 30.76 44.56 16.04 36.01 34.17 115.31 -65.62%
EY 4.31 3.25 2.24 6.23 2.78 2.93 0.87 190.32%
DY 0.00 7.53 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 1.04 1.00 1.04 0.88 0.88 1.01 1.09 -3.07%

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