[PPG] QoQ Quarter Result on 30-Jun-2013 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -43.11%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,700 27,374 2,551 18,372 21,425 24,073 7,485 90.73%
PBT 3,170 6,277 -3,754 3,420 5,159 4,252 -4,569 -
Tax -916 -2,062 1,185 -1,064 -1,251 -1,356 2,108 -
NP 2,254 4,215 -2,569 2,356 3,908 2,896 -2,461 -
-
NP to SH 2,155 4,040 -2,518 2,164 3,804 2,932 -2,219 -
-
Tax Rate 28.90% 32.85% - 31.11% 24.25% 31.89% - -
Total Cost 17,446 23,159 5,120 16,016 17,517 21,177 9,946 45.49%
-
Net Worth 95,202 95,883 90,326 93,061 90,601 89,411 86,134 6.90%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,957 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 95,202 95,883 90,326 93,061 90,601 89,411 86,134 6.90%
NOSH 97,954 98,777 97,766 97,918 97,789 98,720 97,880 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.44% 15.40% -100.71% 12.82% 18.24% 12.03% -32.88% -
ROE 2.26% 4.21% -2.79% 2.33% 4.20% 3.28% -2.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.11 27.71 2.61 18.76 21.91 24.38 7.65 90.58%
EPS 2.20 4.09 -2.55 2.21 3.89 2.97 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.9719 0.9707 0.9239 0.9504 0.9265 0.9057 0.88 6.85%
Adjusted Per Share Value based on latest NOSH - 97,918
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.69 27.36 2.55 18.36 21.42 24.06 7.48 90.75%
EPS 2.15 4.04 -2.52 2.16 3.80 2.93 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
NAPS 0.9516 0.9584 0.9029 0.9302 0.9056 0.8937 0.861 6.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.54 0.52 0.505 0.485 0.42 0.41 0.41 -
P/RPS 2.69 1.88 19.35 2.58 1.92 1.68 5.36 -36.87%
P/EPS 24.55 12.71 -19.61 21.95 10.80 13.80 -18.09 -
EY 4.07 7.87 -5.10 4.56 9.26 7.24 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.56 0.54 0.55 0.51 0.45 0.45 0.47 12.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 -
Price 0.53 0.525 0.575 0.47 0.43 0.425 0.40 -
P/RPS 2.64 1.89 22.04 2.50 1.96 1.74 5.23 -36.62%
P/EPS 24.09 12.84 -22.33 21.27 11.05 14.31 -17.64 -
EY 4.15 7.79 -4.48 4.70 9.05 6.99 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.55 0.54 0.62 0.49 0.46 0.47 0.45 14.32%

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