[PIE] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -56.32%
YoY- 180.22%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 85,423 71,601 63,238 57,302 59,782 51,765 54,076 35.52%
PBT 12,421 9,538 6,197 4,797 8,792 5,080 5,452 72.88%
Tax -1,821 -2,462 -1,309 -1,199 -554 -1,599 -1,506 13.45%
NP 10,600 7,076 4,888 3,598 8,238 3,481 3,946 92.89%
-
NP to SH 10,600 7,076 4,888 3,598 8,238 3,481 3,946 92.89%
-
Tax Rate 14.66% 25.81% 21.12% 24.99% 6.30% 31.48% 27.62% -
Total Cost 74,823 64,525 58,350 53,704 51,544 48,284 50,130 30.50%
-
Net Worth 167,988 157,940 150,980 154,111 150,120 142,094 132,976 16.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 11,323 - - - 74 -
Div Payout % - - 231.66% - - - 1.88% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 167,988 157,940 150,980 154,111 150,120 142,094 132,976 16.81%
NOSH 61,988 62,674 62,908 62,141 62,033 62,049 61,849 0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.41% 9.88% 7.73% 6.28% 13.78% 6.72% 7.30% -
ROE 6.31% 4.48% 3.24% 2.33% 5.49% 2.45% 2.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 137.81 114.24 100.52 92.21 96.37 83.42 87.43 35.32%
EPS 17.10 11.29 7.77 5.79 13.28 5.61 6.38 92.60%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.12 -
NAPS 2.71 2.52 2.40 2.48 2.42 2.29 2.15 16.63%
Adjusted Per Share Value based on latest NOSH - 62,141
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.24 18.64 16.47 14.92 15.57 13.48 14.08 35.51%
EPS 2.76 1.84 1.27 0.94 2.15 0.91 1.03 92.57%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 0.02 -
NAPS 0.4374 0.4113 0.3931 0.4013 0.3909 0.37 0.3463 16.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.00 2.47 2.48 2.47 1.90 2.09 2.18 -
P/RPS 2.18 2.16 2.47 2.68 1.97 2.51 2.49 -8.46%
P/EPS 17.54 21.88 31.92 42.66 14.31 37.25 34.17 -35.81%
EY 5.70 4.57 3.13 2.34 6.99 2.68 2.93 55.64%
DY 0.00 0.00 7.26 0.00 0.00 0.00 0.06 -
P/NAPS 1.11 0.98 1.03 1.00 0.79 0.91 1.01 6.47%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 -
Price 3.20 2.62 2.39 2.58 2.13 2.02 2.18 -
P/RPS 2.32 2.29 2.38 2.80 2.21 2.42 2.49 -4.59%
P/EPS 18.71 23.21 30.76 44.56 16.04 36.01 34.17 -32.99%
EY 5.34 4.31 3.25 2.24 6.23 2.78 2.93 49.04%
DY 0.00 0.00 7.53 0.00 0.00 0.00 0.06 -
P/NAPS 1.18 1.04 1.00 1.04 0.88 0.88 1.01 10.89%

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