Highlights

[PUNCAK] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     45.61%    YoY -     90.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 229,297 2,591,509 1,660,268 1,086,412 546,631 2,120,144 1,544,648 -71.93%
  QoQ % -91.15% 56.09% 52.82% 98.75% -74.22% 37.26% -
  Horiz. % 14.84% 167.77% 107.49% 70.33% 35.39% 137.26% 100.00%
PBT 71,583 -75,163 -71,833 -45,477 -33,173 -108,315 -94,295 -
  QoQ % 195.24% -4.64% -57.95% -37.09% 69.37% -14.87% -
  Horiz. % -75.91% 79.71% 76.18% 48.23% 35.18% 114.87% 100.00%
Tax -21,910 -8,559 10,756 2,539 3,544 35,308 22,675 -
  QoQ % -155.99% -179.57% 323.63% -28.36% -89.96% 55.71% -
  Horiz. % -96.63% -37.75% 47.44% 11.20% 15.63% 155.71% 100.00%
NP 49,673 -83,722 -61,077 -42,938 -29,629 -73,007 -71,620 -
  QoQ % 159.33% -37.08% -42.24% -44.92% 59.42% -1.94% -
  Horiz. % -69.36% 116.90% 85.28% 59.95% 41.37% 101.94% 100.00%
NP to SH 49,455 9,320 589 -4,412 -8,112 -72,343 -71,156 -
  QoQ % 430.63% 1,482.34% 113.35% 45.61% 88.79% -1.67% -
  Horiz. % -69.50% -13.10% -0.83% 6.20% 11.40% 101.67% 100.00%
Tax Rate 30.61 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 179,624 2,675,231 1,721,345 1,129,350 576,260 2,193,151 1,616,268 -76.85%
  QoQ % -93.29% 55.42% 52.42% 95.98% -73.72% 35.69% -
  Horiz. % 11.11% 165.52% 106.50% 69.87% 35.65% 135.69% 100.00%
Net Worth 0 73,578 50,485 40,851 36,872 12,274 1,227,297 -
  QoQ % 0.00% 45.74% 23.58% 10.79% 200.40% -99.00% -
  Horiz. % 0.00% 6.00% 4.11% 3.33% 3.00% 1.00% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 73,578 50,485 40,851 36,872 12,274 1,227,297 -
  QoQ % 0.00% 45.74% 23.58% 10.79% 200.40% -99.00% -
  Horiz. % 0.00% 6.00% 4.11% 3.33% 3.00% 1.00% 100.00%
NOSH 409,007 408,771 420,714 408,518 409,696 409,150 409,099 -0.01%
  QoQ % 0.06% -2.84% 2.99% -0.29% 0.13% 0.01% -
  Horiz. % 99.98% 99.92% 102.84% 99.86% 100.15% 100.01% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.66 % -3.23 % -3.68 % -3.95 % -5.42 % -3.44 % -4.64 % -
  QoQ % 770.59% 12.23% 6.84% 27.12% -57.56% 25.86% -
  Horiz. % -466.81% 69.61% 79.31% 85.13% 116.81% 74.14% 100.00%
ROE - % 12.67 % 1.17 % -10.80 % -22.00 % -589.37 % -5.80 % -
  QoQ % 0.00% 982.91% 110.83% 50.91% 96.27% -10,061.55% -
  Horiz. % 0.00% -218.45% -20.17% 186.21% 379.31% 10,161.55% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.06 633.97 394.63 265.94 133.42 518.18 377.57 -71.93%
  QoQ % -91.16% 60.65% 48.39% 99.33% -74.25% 37.24% -
  Horiz. % 14.85% 167.91% 104.52% 70.43% 35.34% 137.24% 100.00%
EPS 12.09 2.28 0.14 -1.08 -1.98 -17.68 -17.39 -
  QoQ % 430.26% 1,528.57% 112.96% 45.45% 88.80% -1.67% -
  Horiz. % -69.52% -13.11% -0.81% 6.21% 11.39% 101.67% 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 0.0000 0.1800 0.1200 0.1000 0.0900 0.0300 3.0000 -
  QoQ % 0.00% 50.00% 20.00% 11.11% 200.00% -99.00% -
  Horiz. % 0.00% 6.00% 4.00% 3.33% 3.00% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 51.04 576.81 369.54 241.81 121.67 471.89 343.80 -71.93%
  QoQ % -91.15% 56.09% 52.82% 98.74% -74.22% 37.26% -
  Horiz. % 14.85% 167.77% 107.49% 70.33% 35.39% 137.26% 100.00%
EPS 11.01 2.07 0.13 -0.98 -1.81 -16.10 -15.84 -
  QoQ % 431.88% 1,492.31% 113.27% 45.86% 88.76% -1.64% -
  Horiz. % -69.51% -13.07% -0.82% 6.19% 11.43% 101.64% 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 0.0000 0.1638 0.1124 0.0909 0.0821 0.0273 2.7317 -
  QoQ % 0.00% 45.73% 23.65% 10.72% 200.73% -99.00% -
  Horiz. % 0.00% 6.00% 4.11% 3.33% 3.01% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.4000 0.9600 1.1500 1.9900 2.2900 2.3000 2.9000 -
P/RPS 2.50 0.15 0.29 0.75 1.72 0.44 0.77 119.11%
  QoQ % 1,566.67% -48.28% -61.33% -56.40% 290.91% -42.86% -
  Horiz. % 324.68% 19.48% 37.66% 97.40% 223.38% 57.14% 100.00%
P/EPS 11.58 42.11 821.43 -184.26 -115.66 -13.01 -16.67 -
  QoQ % -72.50% -94.87% 545.80% -59.31% -789.01% 21.96% -
  Horiz. % -69.47% -252.61% -4,927.59% 1,105.34% 693.82% 78.04% 100.00%
EY 8.64 2.38 0.12 -0.54 -0.86 -7.69 -6.00 -
  QoQ % 263.03% 1,883.33% 122.22% 37.21% 88.82% -28.17% -
  Horiz. % -144.00% -39.67% -2.00% 9.00% 14.33% 128.17% 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 0.00 5.33 9.58 19.90 25.44 76.67 0.97 -
  QoQ % 0.00% -44.36% -51.86% -21.78% -66.82% 7,804.12% -
  Horiz. % 0.00% 549.48% 987.63% 2,051.55% 2,622.68% 7,904.12% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 25/11/10 -
Price 1.3100 1.3200 1.0900 1.2200 2.2300 2.3800 2.6000 -
P/RPS 2.34 0.21 0.28 0.46 1.67 0.46 0.69 125.56%
  QoQ % 1,014.29% -25.00% -39.13% -72.46% 263.04% -33.33% -
  Horiz. % 339.13% 30.43% 40.58% 66.67% 242.03% 66.67% 100.00%
P/EPS 10.83 57.89 778.57 -112.96 -112.63 -13.46 -14.95 -
  QoQ % -81.29% -92.56% 789.24% -0.29% -736.78% 9.97% -
  Horiz. % -72.44% -387.22% -5,207.83% 755.59% 753.38% 90.03% 100.00%
EY 9.23 1.73 0.13 -0.89 -0.89 -7.43 -6.69 -
  QoQ % 433.53% 1,230.77% 114.61% 0.00% 88.02% -11.06% -
  Horiz. % -137.97% -25.86% -1.94% 13.30% 13.30% 111.06% 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 0.00 7.33 9.08 12.20 24.78 79.33 0.87 -
  QoQ % 0.00% -19.27% -25.57% -50.77% -68.76% 9,018.39% -
  Horiz. % 0.00% 842.53% 1,043.68% 1,402.30% 2,848.28% 9,118.39% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS