[PIE] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
21-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 162.69%
YoY- -63.62%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 69,108 53,117 57,367 66,477 88,120 0 -100.00%
PBT 5,242 3,304 4,382 4,680 12,028 0 -100.00%
Tax -1,588 -1,060 -1,118 -1,512 -3,320 0 -100.00%
NP 3,654 2,244 3,264 3,168 8,708 0 -100.00%
-
NP to SH 3,654 2,244 3,264 3,168 8,708 0 -100.00%
-
Tax Rate 30.29% 32.08% 25.51% 32.31% 27.60% - -
Total Cost 65,454 50,873 54,103 63,309 79,412 0 -100.00%
-
Net Worth 124,417 122,999 126,599 128,399 115,826 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 72 59 5,999 - - - -100.00%
Div Payout % 1.98% 2.67% 183.82% - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 124,417 122,999 126,599 128,399 115,826 0 -100.00%
NOSH 60,396 59,999 59,999 59,999 60,013 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.29% 4.22% 5.69% 4.77% 9.88% 0.00% -
ROE 2.94% 1.82% 2.58% 2.47% 7.52% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 114.42 88.53 95.61 110.80 146.83 0.00 -100.00%
EPS 6.05 3.74 5.44 5.28 14.51 0.00 -100.00%
DPS 0.12 0.10 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.06 2.05 2.11 2.14 1.93 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 17.99 13.83 14.94 17.31 22.95 0.00 -100.00%
EPS 0.95 0.58 0.85 0.82 2.27 0.00 -100.00%
DPS 0.02 0.02 1.56 0.00 0.00 0.00 -100.00%
NAPS 0.324 0.3203 0.3297 0.3343 0.3016 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 2.29 2.10 2.25 1.75 0.00 0.00 -
P/RPS 2.00 2.37 2.35 1.58 0.00 0.00 -100.00%
P/EPS 37.85 56.15 41.36 33.14 0.00 0.00 -100.00%
EY 2.64 1.78 2.42 3.02 0.00 0.00 -100.00%
DY 0.05 0.05 4.44 0.00 0.00 0.00 -100.00%
P/NAPS 1.11 1.02 1.07 0.82 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 19/07/04 08/08/03 05/08/02 21/08/01 25/08/00 - -
Price 2.23 1.98 2.12 1.83 3.18 0.00 -
P/RPS 1.95 2.24 2.22 1.65 2.17 0.00 -100.00%
P/EPS 36.86 52.94 38.97 34.66 21.92 0.00 -100.00%
EY 2.71 1.89 2.57 2.89 4.56 0.00 -100.00%
DY 0.05 0.05 4.72 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.97 1.00 0.86 1.65 0.00 -100.00%

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