[PIE] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 139.82%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 92,134 69,108 53,117 57,367 66,477 88,120 0 -100.00%
PBT 7,449 5,242 3,304 4,382 4,680 12,028 0 -100.00%
Tax -2,219 -1,588 -1,060 -1,118 -1,512 -3,320 0 -100.00%
NP 5,230 3,654 2,244 3,264 3,168 8,708 0 -100.00%
-
NP to SH 5,230 3,654 2,244 3,264 3,168 8,708 0 -100.00%
-
Tax Rate 29.79% 30.29% 32.08% 25.51% 32.31% 27.60% - -
Total Cost 86,904 65,454 50,873 54,103 63,309 79,412 0 -100.00%
-
Net Worth 132,444 124,417 122,999 126,599 128,399 115,826 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 73 72 59 5,999 - - - -100.00%
Div Payout % 1.41% 1.98% 2.67% 183.82% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 132,444 124,417 122,999 126,599 128,399 115,826 0 -100.00%
NOSH 61,601 60,396 59,999 59,999 59,999 60,013 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.68% 5.29% 4.22% 5.69% 4.77% 9.88% 0.00% -
ROE 3.95% 2.94% 1.82% 2.58% 2.47% 7.52% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 149.56 114.42 88.53 95.61 110.80 146.83 0.00 -100.00%
EPS 8.49 6.05 3.74 5.44 5.28 14.51 0.00 -100.00%
DPS 0.12 0.12 0.10 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.15 2.06 2.05 2.11 2.14 1.93 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,031
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 23.99 17.99 13.83 14.94 17.31 22.95 0.00 -100.00%
EPS 1.36 0.95 0.58 0.85 0.82 2.27 0.00 -100.00%
DPS 0.02 0.02 0.02 1.56 0.00 0.00 0.00 -100.00%
NAPS 0.3449 0.324 0.3203 0.3297 0.3343 0.3016 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 2.18 2.29 2.10 2.25 1.75 0.00 0.00 -
P/RPS 1.46 2.00 2.37 2.35 1.58 0.00 0.00 -100.00%
P/EPS 25.68 37.85 56.15 41.36 33.14 0.00 0.00 -100.00%
EY 3.89 2.64 1.78 2.42 3.02 0.00 0.00 -100.00%
DY 0.06 0.05 0.05 4.44 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.11 1.02 1.07 0.82 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 08/08/05 19/07/04 08/08/03 05/08/02 21/08/01 25/08/00 - -
Price 2.18 2.23 1.98 2.12 1.83 3.18 0.00 -
P/RPS 1.46 1.95 2.24 2.22 1.65 2.17 0.00 -100.00%
P/EPS 25.68 36.86 52.94 38.97 34.66 21.92 0.00 -100.00%
EY 3.89 2.71 1.89 2.57 2.89 4.56 0.00 -100.00%
DY 0.06 0.05 0.05 4.72 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 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