[PIE] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -28.99%
YoY- -58.71%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 121,176 135,274 141,248 144,384 163,709 160,115 176,180 -22.06%
PBT 12,391 10,633 11,069 10,931 13,960 16,962 20,225 -27.84%
Tax -3,611 -2,901 -3,322 -3,339 -3,269 -4,116 -5,007 -19.56%
NP 8,780 7,732 7,747 7,592 10,691 12,846 15,218 -30.67%
-
NP to SH 8,780 7,732 7,747 7,592 10,691 12,846 15,218 -30.67%
-
Tax Rate 29.14% 27.28% 30.01% 30.55% 23.42% 24.27% 24.76% -
Total Cost 112,396 127,542 133,501 136,792 153,018 147,269 160,962 -21.27%
-
Net Worth 129,100 126,666 130,104 129,000 126,081 128,400 126,599 1.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 129,100 126,666 130,104 129,000 126,081 128,400 126,599 1.31%
NOSH 60,046 60,031 59,955 60,000 60,038 60,000 60,000 0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.25% 5.72% 5.48% 5.26% 6.53% 8.02% 8.64% -
ROE 6.80% 6.10% 5.95% 5.89% 8.48% 10.00% 12.02% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 201.80 225.34 235.59 240.64 272.67 266.86 293.63 -22.10%
EPS 14.62 12.88 12.92 12.65 17.81 21.41 25.36 -30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.11 2.17 2.15 2.10 2.14 2.11 1.25%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 31.55 35.22 36.78 37.60 42.63 41.69 45.88 -22.07%
EPS 2.29 2.01 2.02 1.98 2.78 3.34 3.96 -30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3362 0.3298 0.3388 0.3359 0.3283 0.3343 0.3297 1.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.99 2.25 2.36 1.92 1.37 1.75 1.86 -
P/RPS 0.99 1.00 1.00 0.80 0.50 0.66 0.63 35.12%
P/EPS 13.61 17.47 18.26 15.17 7.69 8.17 7.33 51.01%
EY 7.35 5.72 5.48 6.59 13.00 12.23 13.64 -33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.09 0.89 0.65 0.82 0.88 3.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 21/08/01 30/05/01 -
Price 2.07 2.12 2.30 1.87 1.67 1.83 1.83 -
P/RPS 1.03 0.94 0.98 0.78 0.61 0.69 0.62 40.22%
P/EPS 14.16 16.46 17.80 14.78 9.38 8.55 7.22 56.61%
EY 7.06 6.08 5.62 6.77 10.66 11.70 13.86 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.06 0.87 0.80 0.86 0.87 6.77%

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