[PPG] QoQ Quarter Result on 30-Sep-2004 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -54.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 18,654 15,719 25,140 12,888 18,646 14,966 21,936 -10.25%
PBT 2,765 761 8,642 1,822 3,239 611 6,557 -43.79%
Tax -566 -139 -2,425 -590 -509 -21 -2,882 -66.24%
NP 2,199 622 6,217 1,232 2,730 590 3,675 -29.01%
-
NP to SH 2,199 622 6,217 1,232 2,730 590 4,414 -37.18%
-
Tax Rate 20.47% 18.27% 28.06% 32.38% 15.71% 3.44% 43.95% -
Total Cost 16,455 15,097 18,923 11,656 15,916 14,376 18,261 -6.71%
-
Net Worth 57,445 56,689 56,265 41,861 45,567 41,053 49,032 11.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,031 - 1,728 - - - - -
Div Payout % 92.36% - 27.80% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 57,445 56,689 56,265 41,861 45,567 41,053 49,032 11.14%
NOSH 79,963 79,743 80,012 65,185 65,311 60,204 69,402 9.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.79% 3.96% 24.73% 9.56% 14.64% 3.94% 16.75% -
ROE 3.83% 1.10% 11.05% 2.94% 5.99% 1.44% 9.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.33 19.71 31.42 19.77 28.55 24.86 31.61 -18.34%
EPS 2.75 0.78 7.77 1.89 4.18 0.98 6.36 -42.84%
DPS 2.54 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.7109 0.7032 0.6422 0.6977 0.6819 0.7065 1.12%
Adjusted Per Share Value based on latest NOSH - 65,185
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.65 15.71 25.13 12.88 18.64 14.96 21.93 -10.24%
EPS 2.20 0.62 6.21 1.23 2.73 0.59 4.41 -37.12%
DPS 2.03 0.00 1.73 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.5667 0.5624 0.4184 0.4555 0.4104 0.4901 11.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 0.73 0.74 0.70 0.71 0.74 0.00 0.00 -
P/RPS 3.13 3.75 2.23 3.59 2.59 0.00 0.00 -
P/EPS 26.55 94.87 9.01 37.57 17.70 0.00 0.00 -
EY 3.77 1.05 11.10 2.66 5.65 0.00 0.00 -
DY 3.48 0.00 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.00 1.11 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 30/05/05 25/02/05 30/11/04 19/08/04 25/05/04 19/05/04 -
Price 0.74 0.74 0.72 0.75 0.72 0.75 0.75 -
P/RPS 3.17 3.75 2.29 3.79 2.52 3.02 2.37 21.41%
P/EPS 26.91 94.87 9.27 39.68 17.22 76.53 11.79 73.44%
EY 3.72 1.05 10.79 2.52 5.81 1.31 8.48 -42.29%
DY 3.43 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.02 1.17 1.03 1.10 1.06 -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