[PPG] QoQ Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 120.15%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 59,885 63,396 70,242 90,720 70,736 79,350 81,718 -18.70%
PBT 9,703 12,961 17,338 26,564 11,828 16,224 18,806 -35.64%
Tax -2,864 -3,441 -4,820 -7,116 -2,974 -4,173 -5,128 -32.15%
NP 6,839 9,520 12,518 19,448 8,854 12,050 13,678 -36.97%
-
NP to SH 6,756 9,498 12,506 19,492 8,854 12,050 13,678 -37.48%
-
Tax Rate 29.52% 26.55% 27.80% 26.79% 25.14% 25.72% 27.27% -
Total Cost 53,046 53,876 57,724 71,272 61,882 67,300 68,040 -15.27%
-
Net Worth 64,000 61,341 62,194 60,868 57,267 57,459 56,863 8.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 11,133 3,455 -
Div Payout % - - - - - 92.39% 25.26% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 64,000 61,341 62,194 60,868 57,267 57,459 56,863 8.19%
NOSH 80,000 79,955 79,961 80,016 79,981 79,982 79,988 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.42% 15.02% 17.82% 21.44% 12.52% 15.19% 16.74% -
ROE 10.56% 15.48% 20.11% 32.02% 15.46% 20.97% 24.05% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.86 79.29 87.84 113.38 88.44 99.21 102.16 -18.70%
EPS 8.40 11.88 15.64 24.36 11.07 15.07 17.10 -37.71%
DPS 0.00 0.00 0.00 0.00 0.00 13.92 4.32 -
NAPS 0.80 0.7672 0.7778 0.7607 0.716 0.7184 0.7109 8.18%
Adjusted Per Share Value based on latest NOSH - 80,016
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.86 63.37 70.21 90.68 70.71 79.32 81.68 -18.69%
EPS 6.75 9.49 12.50 19.48 8.85 12.05 13.67 -37.50%
DPS 0.00 0.00 0.00 0.00 0.00 11.13 3.45 -
NAPS 0.6397 0.6132 0.6217 0.6084 0.5724 0.5743 0.5684 8.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.72 0.71 0.74 0.74 0.73 0.74 -
P/RPS 0.92 0.91 0.81 0.65 0.84 0.74 0.72 17.73%
P/EPS 8.17 6.06 4.54 3.04 6.68 4.85 4.33 52.63%
EY 12.24 16.50 22.03 32.92 14.96 20.64 23.11 -34.51%
DY 0.00 0.00 0.00 0.00 0.00 19.07 5.84 -
P/NAPS 0.86 0.94 0.91 0.97 1.03 1.02 1.04 -11.88%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 18/08/06 13/06/06 24/02/06 30/11/05 17/08/05 30/05/05 -
Price 0.69 0.71 0.68 0.74 0.71 0.74 0.74 -
P/RPS 0.92 0.90 0.77 0.65 0.80 0.75 0.72 17.73%
P/EPS 8.17 5.98 4.35 3.04 6.41 4.91 4.33 52.63%
EY 12.24 16.73 23.00 32.92 15.59 20.36 23.11 -34.51%
DY 0.00 0.00 0.00 0.00 0.00 18.81 5.84 -
P/NAPS 0.86 0.93 0.87 0.97 0.99 1.03 1.04 -11.88%

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