[PIE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -42.4%
YoY- 378.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 236,624 229,208 152,232 116,472 101,236 119,784 132,328 10.16%
PBT 26,572 19,188 7,988 6,628 1,788 8,268 7,716 22.87%
Tax -7,488 -4,796 -2,852 -2,344 -892 -2,824 -2,892 17.17%
NP 19,084 14,392 5,136 4,284 896 5,444 4,824 25.74%
-
NP to SH 19,084 14,392 5,136 4,284 896 5,444 4,824 25.74%
-
Tax Rate 28.18% 24.99% 35.70% 35.37% 49.89% 34.16% 37.48% -
Total Cost 217,540 214,816 147,096 112,188 100,340 114,340 127,504 9.30%
-
Net Worth 172,251 154,111 135,772 128,760 127,740 130,104 126,599 5.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 172,251 154,111 135,772 128,760 127,740 130,104 126,599 5.26%
NOSH 61,961 62,141 61,435 60,168 60,540 59,955 60,000 0.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.07% 6.28% 3.37% 3.68% 0.89% 4.54% 3.65% -
ROE 11.08% 9.34% 3.78% 3.33% 0.70% 4.18% 3.81% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 381.89 368.85 247.79 193.58 167.22 199.79 220.55 9.57%
EPS 30.80 23.16 8.36 7.12 1.48 9.08 8.04 25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.48 2.21 2.14 2.11 2.17 2.11 4.70%
Adjusted Per Share Value based on latest NOSH - 60,168
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.61 59.68 39.64 30.33 26.36 31.19 34.46 10.16%
EPS 4.97 3.75 1.34 1.12 0.23 1.42 1.26 25.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4485 0.4013 0.3535 0.3353 0.3326 0.3388 0.3297 5.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.28 2.47 2.46 2.25 1.84 2.36 1.86 -
P/RPS 0.86 0.67 0.99 1.16 1.10 1.18 0.84 0.39%
P/EPS 10.65 10.66 29.43 31.60 124.32 25.99 23.13 -12.12%
EY 9.39 9.38 3.40 3.16 0.80 3.85 4.32 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.11 1.05 0.87 1.09 0.88 5.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/07 19/05/06 20/05/05 21/05/04 25/04/03 06/05/02 30/05/01 -
Price 3.88 2.58 2.41 2.17 1.89 2.30 1.83 -
P/RPS 1.02 0.70 0.97 1.12 1.13 1.15 0.83 3.49%
P/EPS 12.60 11.14 28.83 30.48 127.70 25.33 22.76 -9.38%
EY 7.94 8.98 3.47 3.28 0.78 3.95 4.39 10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.09 1.01 0.90 1.06 0.87 8.24%

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