[PIE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.79%
YoY- -83.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 41,252 27,284 27,808 25,309 30,137 31,644 27,421 31.19%
PBT 4,543 2,870 2,857 447 2,498 3,920 2,315 56.55%
Tax -1,685 -534 -837 -223 -922 -1,322 -412 155.08%
NP 2,858 2,336 2,020 224 1,576 2,598 1,903 31.04%
-
NP to SH 2,858 2,336 2,020 224 1,576 2,598 1,903 31.04%
-
Tax Rate 37.09% 18.61% 29.30% 49.89% 36.91% 33.72% 17.80% -
Total Cost 38,394 24,948 25,788 25,085 28,561 29,046 25,518 31.20%
-
Net Worth 119,956 124,906 122,878 127,740 130,034 129,100 126,666 -3.55%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 59 - - - 6,003 -
Div Payout % - - 2.97% - - - 315.46% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 119,956 124,906 122,878 127,740 130,034 129,100 126,666 -3.55%
NOSH 59,978 60,051 59,940 60,540 59,923 60,046 60,031 -0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.93% 8.56% 7.26% 0.89% 5.23% 8.21% 6.94% -
ROE 2.38% 1.87% 1.64% 0.18% 1.21% 2.01% 1.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 68.78 45.43 46.39 41.81 50.29 52.70 45.68 31.27%
EPS 4.76 3.89 3.37 0.37 2.63 4.33 3.17 31.03%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 10.00 -
NAPS 2.00 2.08 2.05 2.11 2.17 2.15 2.11 -3.49%
Adjusted Per Share Value based on latest NOSH - 60,540
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.74 7.10 7.24 6.59 7.85 8.24 7.14 31.18%
EPS 0.74 0.61 0.53 0.06 0.41 0.68 0.50 29.77%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 1.56 -
NAPS 0.3124 0.3252 0.32 0.3326 0.3386 0.3362 0.3298 -3.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.05 2.05 2.10 1.84 2.10 1.99 2.25 -
P/RPS 2.98 4.51 4.53 4.40 4.18 3.78 4.93 -28.44%
P/EPS 43.02 52.70 62.31 497.30 79.85 45.99 70.98 -28.31%
EY 2.32 1.90 1.60 0.20 1.25 2.17 1.41 39.24%
DY 0.00 0.00 0.05 0.00 0.00 0.00 4.44 -
P/NAPS 1.03 0.99 1.02 0.87 0.97 0.93 1.07 -2.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 -
Price 1.93 2.10 1.98 1.89 1.95 2.07 2.12 -
P/RPS 2.81 4.62 4.27 4.52 3.88 3.93 4.64 -28.35%
P/EPS 40.50 53.98 58.75 510.81 74.14 47.84 66.88 -28.35%
EY 2.47 1.85 1.70 0.20 1.35 2.09 1.50 39.31%
DY 0.00 0.00 0.05 0.00 0.00 0.00 4.72 -
P/NAPS 0.97 1.01 0.97 0.90 0.90 0.96 1.00 -2.00%

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