[PIE] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -81.76%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 69,407 45,961 79,068 59,156 57,302 38,058 29,118 15.56%
PBT 8,770 6,913 10,261 6,643 4,797 1,997 1,657 31.99%
Tax -1,982 -1,047 -2,628 -1,872 -1,199 -713 -586 22.50%
NP 6,788 5,866 7,633 4,771 3,598 1,284 1,071 36.01%
-
NP to SH 6,788 5,866 7,633 4,771 3,598 1,284 1,071 36.01%
-
Tax Rate 22.60% 15.15% 25.61% 28.18% 24.99% 35.70% 35.37% -
Total Cost 62,619 40,095 71,435 54,385 53,704 36,774 28,047 14.31%
-
Net Worth 228,399 218,135 204,101 172,251 154,111 135,772 128,760 10.01%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 228,399 218,135 204,101 172,251 154,111 135,772 128,760 10.01%
NOSH 63,977 63,969 63,981 61,961 62,141 61,435 60,168 1.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.78% 12.76% 9.65% 8.07% 6.28% 3.37% 3.68% -
ROE 2.97% 2.69% 3.74% 2.77% 2.33% 0.95% 0.83% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 108.49 71.85 123.58 95.47 92.21 61.95 48.39 14.39%
EPS 10.61 9.17 11.93 7.70 5.79 2.09 1.78 34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.41 3.19 2.78 2.48 2.21 2.14 8.89%
Adjusted Per Share Value based on latest NOSH - 61,961
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.07 11.97 20.59 15.40 14.92 9.91 7.58 15.57%
EPS 1.77 1.53 1.99 1.24 0.94 0.33 0.28 35.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.568 0.5315 0.4485 0.4013 0.3535 0.3353 10.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.20 3.84 5.10 3.28 2.47 2.46 2.25 -
P/RPS 3.87 5.34 4.13 3.44 2.68 3.97 4.65 -3.01%
P/EPS 39.59 41.88 42.75 42.60 42.66 117.70 126.40 -17.58%
EY 2.53 2.39 2.34 2.35 2.34 0.85 0.79 21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 1.60 1.18 1.00 1.11 1.05 1.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 22/05/09 23/05/08 18/05/07 19/05/06 20/05/05 21/05/04 -
Price 4.48 4.48 5.80 3.88 2.58 2.41 2.17 -
P/RPS 4.13 6.24 4.69 4.06 2.80 3.89 4.48 -1.34%
P/EPS 42.22 48.85 48.62 50.39 44.56 115.31 121.91 -16.19%
EY 2.37 2.05 2.06 1.98 2.24 0.87 0.82 19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.31 1.82 1.40 1.04 1.09 1.01 3.61%

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