[PIE] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 80.91%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 143,899 111,664 80,401 89,011 112,219 130,268 0 -100.00%
PBT 12,529 9,552 6,174 8,302 6,842 17,192 0 -100.00%
Tax -3,818 -2,494 -1,594 -2,397 -2,125 -4,779 0 -100.00%
NP 8,711 7,058 4,580 5,905 4,717 12,413 0 -100.00%
-
NP to SH 8,711 7,058 4,580 5,905 4,717 12,413 0 -100.00%
-
Tax Rate 30.47% 26.11% 25.82% 28.87% 31.06% 27.80% - -
Total Cost 135,188 104,606 75,821 83,106 107,502 117,855 0 -100.00%
-
Net Worth 141,376 128,547 124,854 129,044 126,026 119,390 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 4,002 - - -
Div Payout % - - - - 84.86% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 141,376 128,547 124,854 129,044 126,026 119,390 0 -100.00%
NOSH 61,736 60,635 60,026 60,020 60,012 59,995 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.05% 6.32% 5.70% 6.63% 4.20% 9.53% 0.00% -
ROE 6.16% 5.49% 3.67% 4.58% 3.74% 10.40% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 233.09 184.16 133.94 148.30 186.99 217.13 0.00 -100.00%
EPS 14.11 11.64 7.63 9.84 7.86 20.69 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 2.29 2.12 2.08 2.15 2.10 1.99 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,046
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.47 29.08 20.94 23.18 29.22 33.92 0.00 -100.00%
EPS 2.27 1.84 1.19 1.54 1.23 3.23 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.3681 0.3347 0.3251 0.336 0.3282 0.3109 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.09 2.30 2.05 1.99 1.37 2.47 0.00 -
P/RPS 0.90 1.25 1.53 1.34 0.73 1.14 0.00 -100.00%
P/EPS 14.81 19.76 26.87 20.23 17.43 11.94 0.00 -100.00%
EY 6.75 5.06 3.72 4.94 5.74 8.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 4.87 0.00 0.00 -
P/NAPS 0.91 1.08 0.99 0.93 0.65 1.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 31/10/00 - -
Price 2.02 2.34 2.10 2.07 1.67 2.35 0.00 -
P/RPS 0.87 1.27 1.57 1.40 0.89 1.08 0.00 -100.00%
P/EPS 14.32 20.10 27.52 21.04 21.25 11.36 0.00 -100.00%
EY 6.99 4.97 3.63 4.75 4.71 8.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 3.99 0.00 0.00 -
P/NAPS 0.88 1.10 1.01 0.96 0.80 1.18 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