[PPHB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 703.3%
YoY- 41.49%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,350 30,036 28,637 31,496 28,571 28,183 29,922 -1.27%
PBT 175 474 2,185 1,792 101 -2,811 -757 -
Tax -154 61 -451 -694 -283 513 704 -
NP 21 535 1,734 1,098 -182 -2,298 -53 -
-
NP to SH 21 535 1,734 1,098 -182 -2,298 -53 -
-
Tax Rate 88.00% -12.87% 20.64% 38.73% 280.20% - - -
Total Cost 29,329 29,501 26,903 30,398 28,753 30,481 29,975 -1.44%
-
Net Worth 92,400 97,072 54,968 94,428 94,551 93,589 92,650 -0.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 92,400 97,072 54,968 94,428 94,551 93,589 92,650 -0.18%
NOSH 52,500 55,154 54,968 54,900 44,390 43,938 42,500 15.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.07% 1.78% 6.06% 3.49% -0.64% -8.15% -0.18% -
ROE 0.02% 0.55% 3.15% 1.16% -0.19% -2.46% -0.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 55.90 54.46 52.10 57.37 64.36 64.14 70.40 -14.26%
EPS 0.04 0.97 1.58 2.00 -0.41 -5.23 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.00 1.72 2.13 2.13 2.18 -13.30%
Adjusted Per Share Value based on latest NOSH - 54,900
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.00 11.26 10.74 11.81 10.71 10.57 11.22 -1.31%
EPS 0.01 0.20 0.65 0.41 -0.07 -0.86 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.364 0.2061 0.3541 0.3545 0.3509 0.3474 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.58 0.68 0.41 0.42 0.44 0.43 -
P/RPS 1.07 1.07 1.31 0.71 0.65 0.69 0.61 45.49%
P/EPS 1,500.00 59.79 21.56 20.50 -102.44 -8.41 -344.81 -
EY 0.07 1.67 4.64 4.88 -0.98 -11.89 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.68 0.24 0.20 0.21 0.20 42.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 24/05/04 20/02/04 14/11/03 01/08/03 23/05/03 21/02/03 -
Price 0.50 0.47 0.69 0.61 0.47 0.38 0.44 -
P/RPS 0.89 0.86 1.32 1.06 0.73 0.59 0.62 27.28%
P/EPS 1,250.00 48.45 21.87 30.50 -114.63 -7.27 -352.83 -
EY 0.08 2.06 4.57 3.28 -0.87 -13.76 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.69 0.35 0.22 0.18 0.20 25.17%

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