[PIE] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -16.78%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 135,274 141,248 144,384 163,709 160,115 176,180 181,758 -17.91%
PBT 10,633 11,069 10,931 13,960 16,962 20,225 24,310 -42.46%
Tax -2,901 -3,322 -3,339 -3,269 -4,116 -5,007 -5,924 -37.95%
NP 7,732 7,747 7,592 10,691 12,846 15,218 18,386 -43.95%
-
NP to SH 7,732 7,747 7,592 10,691 12,846 15,218 18,386 -43.95%
-
Tax Rate 27.28% 30.01% 30.55% 23.42% 24.27% 24.76% 24.37% -
Total Cost 127,542 133,501 136,792 153,018 147,269 160,962 163,372 -15.25%
-
Net Worth 126,666 130,104 129,000 126,081 128,400 126,599 116,018 6.04%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 126,666 130,104 129,000 126,081 128,400 126,599 116,018 6.04%
NOSH 60,031 59,955 60,000 60,038 60,000 60,000 55,511 5.37%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.72% 5.48% 5.26% 6.53% 8.02% 8.64% 10.12% -
ROE 6.10% 5.95% 5.89% 8.48% 10.00% 12.02% 15.85% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 225.34 235.59 240.64 272.67 266.86 293.63 327.43 -22.10%
EPS 12.88 12.92 12.65 17.81 21.41 25.36 33.12 -46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.17 2.15 2.10 2.14 2.11 2.09 0.63%
Adjusted Per Share Value based on latest NOSH - 60,038
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 35.22 36.78 37.60 42.63 41.69 45.88 47.33 -17.92%
EPS 2.01 2.02 1.98 2.78 3.34 3.96 4.79 -44.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.3388 0.3359 0.3283 0.3343 0.3297 0.3021 6.04%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.25 2.36 1.92 1.37 1.75 1.86 2.10 -
P/RPS 1.00 1.00 0.80 0.50 0.66 0.63 0.64 34.76%
P/EPS 17.47 18.26 15.17 7.69 8.17 7.33 6.34 96.91%
EY 5.72 5.48 6.59 13.00 12.23 13.64 15.77 -49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 0.89 0.65 0.82 0.88 1.00 4.62%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 05/08/02 06/05/02 22/02/02 19/11/01 21/08/01 30/05/01 01/03/01 -
Price 2.12 2.30 1.87 1.67 1.83 1.83 2.07 -
P/RPS 0.94 0.98 0.78 0.61 0.69 0.62 0.63 30.67%
P/EPS 16.46 17.80 14.78 9.38 8.55 7.22 6.25 91.04%
EY 6.08 5.62 6.77 10.66 11.70 13.86 16.00 -47.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.87 0.80 0.86 0.87 0.99 0.67%

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