[PLABS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 144.35%
YoY- -41.34%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,191 50,312 36,913 23,733 11,444 46,104 33,169 -51.56%
PBT 256 3,157 2,008 1,332 551 3,889 2,999 -80.64%
Tax -71 -1,149 -775 -517 -223 -102 -14 195.47%
NP 185 2,008 1,233 815 328 3,787 2,985 -84.36%
-
NP to SH 238 2,027 1,266 843 345 3,925 3,019 -81.64%
-
Tax Rate 27.73% 36.40% 38.60% 38.81% 40.47% 2.62% 0.47% -
Total Cost 11,006 48,304 35,680 22,918 11,116 42,317 30,184 -48.99%
-
Net Worth 29,200 30,415 29,741 29,074 29,248 28,357 28,127 2.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 563 - - - 1,314 - -
Div Payout % - 27.79% - - - 33.49% - -
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 29,200 30,415 29,741 29,074 29,248 28,357 28,127 2.52%
NOSH 183,076 187,747 188,955 187,333 191,666 187,799 187,515 -1.58%
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 1.65% 3.99% 3.34% 3.43% 2.87% 8.21% 9.00% -
ROE 0.82% 6.66% 4.26% 2.90% 1.18% 13.84% 10.73% -
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 6.11 26.80 19.54 12.67 5.97 24.55 17.69 -50.80%
EPS 0.13 1.08 0.67 0.45 0.18 2.09 1.61 -81.34%
DPS 0.00 0.30 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.1595 0.162 0.1574 0.1552 0.1526 0.151 0.15 4.18%
Adjusted Per Share Value based on latest NOSH - 191,538
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.09 18.37 13.48 8.66 4.18 16.83 12.11 -51.53%
EPS 0.09 0.74 0.46 0.31 0.13 1.43 1.10 -81.18%
DPS 0.00 0.21 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.1066 0.111 0.1086 0.1061 0.1068 0.1035 0.1027 2.51%
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 0.165 0.155 0.16 0.16 0.15 0.14 0.14 -
P/RPS 2.70 0.58 0.82 1.26 2.51 0.57 0.79 127.06%
P/EPS 126.92 14.36 23.88 35.56 83.33 6.70 8.70 498.02%
EY 0.79 6.97 4.19 2.81 1.20 14.93 11.50 -83.25%
DY 0.00 1.94 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.03 0.96 1.02 1.03 0.98 0.93 0.93 7.05%
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 28/05/14 26/02/14 19/11/13 27/08/13 28/05/13 21/02/13 28/11/12 -
Price 0.16 0.15 0.155 0.16 0.16 0.15 0.14 -
P/RPS 2.62 0.56 0.79 1.26 2.68 0.61 0.79 122.55%
P/EPS 123.08 13.89 23.13 35.56 88.89 7.18 8.70 485.88%
EY 0.81 7.20 4.32 2.81 1.13 13.93 11.50 -82.97%
DY 0.00 2.00 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 1.00 0.93 0.98 1.03 1.05 0.99 0.93 4.96%

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