[PPG] QoQ Quarter Result on 31-Mar-2013 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 29.74%
YoY- 54.82%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,374 2,551 18,372 21,425 24,073 7,485 17,890 32.68%
PBT 6,277 -3,754 3,420 5,159 4,252 -4,569 2,483 85.26%
Tax -2,062 1,185 -1,064 -1,251 -1,356 2,108 -1,192 43.95%
NP 4,215 -2,569 2,356 3,908 2,896 -2,461 1,291 119.60%
-
NP to SH 4,040 -2,518 2,164 3,804 2,932 -2,219 1,101 137.33%
-
Tax Rate 32.85% - 31.11% 24.25% 31.89% - 48.01% -
Total Cost 23,159 5,120 16,016 17,517 21,177 9,946 16,599 24.78%
-
Net Worth 95,883 90,326 93,061 90,601 89,411 86,134 87,700 6.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 1,957 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,883 90,326 93,061 90,601 89,411 86,134 87,700 6.11%
NOSH 98,777 97,766 97,918 97,789 98,720 97,880 97,433 0.91%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.40% -100.71% 12.82% 18.24% 12.03% -32.88% 7.22% -
ROE 4.21% -2.79% 2.33% 4.20% 3.28% -2.58% 1.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.71 2.61 18.76 21.91 24.38 7.65 18.36 31.47%
EPS 4.09 -2.55 2.21 3.89 2.97 -2.27 1.13 135.18%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.9707 0.9239 0.9504 0.9265 0.9057 0.88 0.9001 5.14%
Adjusted Per Share Value based on latest NOSH - 97,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.36 2.55 18.36 21.42 24.06 7.48 17.88 32.68%
EPS 4.04 -2.52 2.16 3.80 2.93 -2.22 1.10 137.48%
DPS 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
NAPS 0.9584 0.9029 0.9302 0.9056 0.8937 0.861 0.8766 6.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.52 0.505 0.485 0.42 0.41 0.41 0.37 -
P/RPS 1.88 19.35 2.58 1.92 1.68 5.36 2.02 -4.66%
P/EPS 12.71 -19.61 21.95 10.80 13.80 -18.09 32.74 -46.69%
EY 7.87 -5.10 4.56 9.26 7.24 -5.53 3.05 87.80%
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.54 0.55 0.51 0.45 0.45 0.47 0.41 20.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.525 0.575 0.47 0.43 0.425 0.40 0.42 -
P/RPS 1.89 22.04 2.50 1.96 1.74 5.23 2.29 -11.98%
P/EPS 12.84 -22.33 21.27 11.05 14.31 -17.64 37.17 -50.67%
EY 7.79 -4.48 4.70 9.05 6.99 -5.67 2.69 102.77%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.54 0.62 0.49 0.46 0.47 0.45 0.47 9.66%

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