[PLABS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 60.11%
YoY- -48.36%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,971 24,906 11,191 50,312 36,913 23,733 11,444 126.17%
PBT 2,117 1,071 256 3,157 2,008 1,332 551 145.10%
Tax -713 -270 -71 -1,149 -775 -517 -223 116.87%
NP 1,404 801 185 2,008 1,233 815 328 163.39%
-
NP to SH 1,496 873 238 2,027 1,266 843 345 165.67%
-
Tax Rate 33.68% 25.21% 27.73% 36.40% 38.60% 38.81% 40.47% -
Total Cost 37,567 24,105 11,006 48,304 35,680 22,918 11,116 125.03%
-
Net Worth 31,228 30,896 29,200 30,415 29,741 29,074 29,248 4.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 563 - - - -
Div Payout % - - - 27.79% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,228 30,896 29,200 30,415 29,741 29,074 29,248 4.45%
NOSH 186,999 189,782 183,076 187,747 188,955 187,333 191,666 -1.62%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.60% 3.22% 1.65% 3.99% 3.34% 3.43% 2.87% -
ROE 4.79% 2.83% 0.82% 6.66% 4.26% 2.90% 1.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.84 13.12 6.11 26.80 19.54 12.67 5.97 129.94%
EPS 0.80 0.46 0.13 1.08 0.67 0.45 0.18 170.07%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.167 0.1628 0.1595 0.162 0.1574 0.1552 0.1526 6.19%
Adjusted Per Share Value based on latest NOSH - 185,909
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.16 9.05 4.07 18.28 13.41 8.62 4.16 126.11%
EPS 0.54 0.32 0.09 0.74 0.46 0.31 0.13 158.18%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.1135 0.1123 0.1061 0.1105 0.1081 0.1056 0.1063 4.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.205 0.19 0.165 0.155 0.16 0.16 0.15 -
P/RPS 0.98 1.45 2.70 0.58 0.82 1.26 2.51 -46.54%
P/EPS 25.63 41.30 126.92 14.36 23.88 35.56 83.33 -54.40%
EY 3.90 2.42 0.79 6.97 4.19 2.81 1.20 119.25%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 1.03 0.96 1.02 1.03 0.98 16.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 26/02/14 19/11/13 27/08/13 28/05/13 -
Price 0.18 0.23 0.16 0.15 0.155 0.16 0.16 -
P/RPS 0.86 1.75 2.62 0.56 0.79 1.26 2.68 -53.09%
P/EPS 22.50 50.00 123.08 13.89 23.13 35.56 88.89 -59.95%
EY 4.44 2.00 0.81 7.20 4.32 2.81 1.13 148.79%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.41 1.00 0.93 0.98 1.03 1.05 1.89%

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