[PPG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -28.28%
YoY- 35.9%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 59,634 47,074 27,374 66,421 63,870 45,498 24,073 83.38%
PBT 11,680 9,447 6,277 9,077 12,831 9,411 4,252 96.50%
Tax -3,705 -2,978 -2,062 -2,486 -3,671 -2,607 -1,356 95.80%
NP 7,975 6,469 4,215 6,591 9,160 6,804 2,896 96.83%
-
NP to SH 7,588 6,195 4,040 6,383 8,900 6,736 2,932 88.82%
-
Tax Rate 31.72% 31.52% 32.85% 27.39% 28.61% 27.70% 31.89% -
Total Cost 51,659 40,605 23,159 59,830 54,710 38,694 21,177 81.50%
-
Net Worth 97,764 96,027 95,883 91,565 93,879 91,508 89,411 6.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 97,764 96,027 95,883 91,565 93,879 91,508 89,411 6.15%
NOSH 98,802 98,803 98,777 98,776 98,779 98,768 98,720 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.37% 13.74% 15.40% 9.92% 14.34% 14.95% 12.03% -
ROE 7.76% 6.45% 4.21% 6.97% 9.48% 7.36% 3.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.36 47.64 27.71 67.24 64.66 46.07 24.38 83.31%
EPS 7.68 6.27 4.09 6.46 9.01 6.82 2.97 88.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9895 0.9719 0.9707 0.927 0.9504 0.9265 0.9057 6.09%
Adjusted Per Share Value based on latest NOSH - 97,766
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.61 47.05 27.36 66.39 63.84 45.48 24.06 83.40%
EPS 7.58 6.19 4.04 6.38 8.90 6.73 2.93 88.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9772 0.9599 0.9584 0.9153 0.9384 0.9147 0.8937 6.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.605 0.54 0.52 0.505 0.485 0.42 0.41 -
P/RPS 1.00 1.13 1.88 0.75 0.75 0.91 1.68 -29.30%
P/EPS 7.88 8.61 12.71 7.81 5.38 6.16 13.80 -31.24%
EY 12.69 11.61 7.87 12.80 18.58 16.24 7.24 45.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.54 0.54 0.51 0.45 0.45 22.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 -
Price 0.65 0.53 0.525 0.575 0.47 0.43 0.425 -
P/RPS 1.08 1.11 1.89 0.86 0.73 0.93 1.74 -27.29%
P/EPS 8.46 8.45 12.84 8.90 5.22 6.30 14.31 -29.62%
EY 11.82 11.83 7.79 11.24 19.17 15.86 6.99 42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.54 0.62 0.49 0.46 0.47 25.47%

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