Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     23.75%    YoY -     -150.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,213,690 2,172,824 2,186,524 2,120,144 2,059,530 2,047,670 2,019,804 6.30%
  QoQ % 1.88% -0.63% 3.13% 2.94% 0.58% 1.38% -
  Horiz. % 109.60% 107.58% 108.25% 104.97% 101.97% 101.38% 100.00%
PBT -95,777 -90,954 -132,692 -108,315 -125,726 -136,616 -82,888 10.11%
  QoQ % -5.30% 31.45% -22.51% 13.85% 7.97% -64.82% -
  Horiz. % 115.55% 109.73% 160.09% 130.68% 151.68% 164.82% 100.00%
Tax 14,341 5,078 14,176 35,308 30,233 44,262 48,268 -55.44%
  QoQ % 182.42% -64.18% -59.85% 16.79% -31.69% -8.30% -
  Horiz. % 29.71% 10.52% 29.37% 73.15% 62.64% 91.70% 100.00%
NP -81,436 -85,876 -118,516 -73,007 -95,493 -92,354 -34,620 76.78%
  QoQ % 5.17% 27.54% -62.34% 23.55% -3.40% -166.76% -
  Horiz. % 235.23% 248.05% 342.33% 210.88% 275.83% 266.76% 100.00%
NP to SH 785 -8,824 -32,448 -72,343 -94,874 -91,782 -33,552 -
  QoQ % 108.90% 72.81% 55.15% 23.75% -3.37% -173.55% -
  Horiz. % -2.34% 26.30% 96.71% 215.61% 282.77% 273.55% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,295,126 2,258,700 2,305,040 2,193,151 2,155,023 2,140,024 2,054,424 7.66%
  QoQ % 1.61% -2.01% 5.10% 1.77% 0.70% 4.17% -
  Horiz. % 111.72% 109.94% 112.20% 106.75% 104.90% 104.17% 100.00%
Net Worth 50,485 40,851 36,872 12,274 1,227,297 1,227,290 1,226,798 -88.06%
  QoQ % 23.58% 10.79% 200.40% -99.00% 0.00% 0.04% -
  Horiz. % 4.12% 3.33% 3.01% 1.00% 100.04% 100.04% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,485 40,851 36,872 12,274 1,227,297 1,227,290 1,226,798 -88.06%
  QoQ % 23.58% 10.79% 200.40% -99.00% 0.00% 0.04% -
  Horiz. % 4.12% 3.33% 3.01% 1.00% 100.04% 100.04% 100.00%
NOSH 420,714 408,518 409,696 409,150 409,099 409,096 408,932 1.91%
  QoQ % 2.99% -0.29% 0.13% 0.01% 0.00% 0.04% -
  Horiz. % 102.88% 99.90% 100.19% 100.05% 100.04% 100.04% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.68 % -3.95 % -5.42 % -3.44 % -4.64 % -4.51 % -1.71 % 66.61%
  QoQ % 6.84% 27.12% -57.56% 25.86% -2.88% -163.74% -
  Horiz. % 215.20% 230.99% 316.96% 201.17% 271.35% 263.74% 100.00%
ROE 1.56 % -21.60 % -88.00 % -589.37 % -7.73 % -7.48 % -2.73 % -
  QoQ % 107.22% 75.45% 85.07% -7,524.45% -3.34% -173.99% -
  Horiz. % -57.14% 791.21% 3,223.44% 21,588.64% 283.15% 273.99% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 526.17 531.88 533.69 518.18 503.43 500.53 493.92 4.30%
  QoQ % -1.07% -0.34% 2.99% 2.93% 0.58% 1.34% -
  Horiz. % 106.53% 107.69% 108.05% 104.91% 101.93% 101.34% 100.00%
EPS 0.19 -2.16 -7.92 -17.68 -23.19 -22.44 -8.36 -
  QoQ % 108.80% 72.73% 55.20% 23.76% -3.34% -168.42% -
  Horiz. % -2.27% 25.84% 94.74% 211.48% 277.39% 268.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1000 0.0900 0.0300 3.0000 3.0000 3.0000 -88.28%
  QoQ % 20.00% 11.11% 200.00% -99.00% 0.00% 0.00% -
  Horiz. % 4.00% 3.33% 3.00% 1.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 492.71 483.62 486.67 471.89 458.40 455.76 449.56 6.29%
  QoQ % 1.88% -0.63% 3.13% 2.94% 0.58% 1.38% -
  Horiz. % 109.60% 107.58% 108.25% 104.97% 101.97% 101.38% 100.00%
EPS 0.17 -1.96 -7.22 -16.10 -21.12 -20.43 -7.47 -
  QoQ % 108.67% 72.85% 55.16% 23.77% -3.38% -173.49% -
  Horiz. % -2.28% 26.24% 96.65% 215.53% 282.73% 273.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1124 0.0909 0.0821 0.0273 2.7317 2.7317 2.7306 -88.06%
  QoQ % 23.65% 10.72% 200.73% -99.00% 0.00% 0.04% -
  Horiz. % 4.12% 3.33% 3.01% 1.00% 100.04% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1500 1.9900 2.2900 2.3000 2.9000 2.7600 2.6600 -
P/RPS 0.22 0.37 0.43 0.44 0.58 0.55 0.54 -45.01%
  QoQ % -40.54% -13.95% -2.27% -24.14% 5.45% 1.85% -
  Horiz. % 40.74% 68.52% 79.63% 81.48% 107.41% 101.85% 100.00%
P/EPS 616.07 -92.13 -28.91 -13.01 -12.50 -12.30 -32.42 -
  QoQ % 768.70% -218.68% -122.21% -4.08% -1.63% 62.06% -
  Horiz. % -1,900.28% 284.18% 89.17% 40.13% 38.56% 37.94% 100.00%
EY 0.16 -1.09 -3.46 -7.69 -8.00 -8.13 -3.08 -
  QoQ % 114.68% 68.50% 55.01% 3.87% 1.60% -163.96% -
  Horiz. % -5.19% 35.39% 112.34% 249.68% 259.74% 263.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 9.58 19.90 25.44 76.67 0.97 0.92 0.89 386.81%
  QoQ % -51.86% -21.78% -66.82% 7,804.12% 5.43% 3.37% -
  Horiz. % 1,076.40% 2,235.96% 2,858.43% 8,614.61% 108.99% 103.37% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 31/05/11 24/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.0900 1.2200 2.2300 2.3800 2.6000 2.8400 2.3800 -
P/RPS 0.21 0.23 0.42 0.46 0.52 0.57 0.48 -42.34%
  QoQ % -8.70% -45.24% -8.70% -11.54% -8.77% 18.75% -
  Horiz. % 43.75% 47.92% 87.50% 95.83% 108.33% 118.75% 100.00%
P/EPS 583.93 -56.48 -28.16 -13.46 -11.21 -12.66 -29.01 -
  QoQ % 1,133.87% -100.57% -109.21% -20.07% 11.45% 56.36% -
  Horiz. % -2,012.86% 194.69% 97.07% 46.40% 38.64% 43.64% 100.00%
EY 0.17 -1.77 -3.55 -7.43 -8.92 -7.90 -3.45 -
  QoQ % 109.60% 50.14% 52.22% 16.70% -12.91% -128.99% -
  Horiz. % -4.93% 51.30% 102.90% 215.36% 258.55% 228.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 9.08 12.20 24.78 79.33 0.87 0.95 0.79 408.54%
  QoQ % -25.57% -50.77% -68.76% 9,018.39% -8.42% 20.25% -
  Horiz. % 1,149.37% 1,544.30% 3,136.71% 10,041.77% 110.13% 120.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers