[PPG] QoQ Quarter Result on 31-Dec-2012 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 232.13%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,551 18,372 21,425 24,073 7,485 17,890 18,110 -72.89%
PBT -3,754 3,420 5,159 4,252 -4,569 2,483 3,400 -
Tax 1,185 -1,064 -1,251 -1,356 2,108 -1,192 -967 -
NP -2,569 2,356 3,908 2,896 -2,461 1,291 2,433 -
-
NP to SH -2,518 2,164 3,804 2,932 -2,219 1,101 2,457 -
-
Tax Rate - 31.11% 24.25% 31.89% - 48.01% 28.44% -
Total Cost 5,120 16,016 17,517 21,177 9,946 16,599 15,677 -52.54%
-
Net Worth 90,326 93,061 90,601 89,411 86,134 87,700 86,817 2.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 1,957 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,326 93,061 90,601 89,411 86,134 87,700 86,817 2.67%
NOSH 97,766 97,918 97,789 98,720 97,880 97,433 97,888 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -100.71% 12.82% 18.24% 12.03% -32.88% 7.22% 13.43% -
ROE -2.79% 2.33% 4.20% 3.28% -2.58% 1.26% 2.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.61 18.76 21.91 24.38 7.65 18.36 18.50 -72.86%
EPS -2.55 2.21 3.89 2.97 -2.27 1.13 2.51 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9239 0.9504 0.9265 0.9057 0.88 0.9001 0.8869 2.75%
Adjusted Per Share Value based on latest NOSH - 98,720
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.55 18.36 21.42 24.06 7.48 17.88 18.10 -72.89%
EPS -2.52 2.16 3.80 2.93 -2.22 1.10 2.46 -
DPS 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.9029 0.9302 0.9056 0.8937 0.861 0.8766 0.8678 2.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.505 0.485 0.42 0.41 0.41 0.37 0.41 -
P/RPS 19.35 2.58 1.92 1.68 5.36 2.02 2.22 322.97%
P/EPS -19.61 21.95 10.80 13.80 -18.09 32.74 16.33 -
EY -5.10 4.56 9.26 7.24 -5.53 3.05 6.12 -
DY 0.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.55 0.51 0.45 0.45 0.47 0.41 0.46 12.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.575 0.47 0.43 0.425 0.40 0.42 0.38 -
P/RPS 22.04 2.50 1.96 1.74 5.23 2.29 2.05 386.41%
P/EPS -22.33 21.27 11.05 14.31 -17.64 37.17 15.14 -
EY -4.48 4.70 9.05 6.99 -5.67 2.69 6.61 -
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.46 0.47 0.45 0.47 0.43 27.60%

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