[PUNCAK] QoQ Cumulative Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,474 606,635 364,987 171,771 10,508 514,348 851,779 -82.32% QoQ % -89.54% 66.21% 112.48% 1,534.67% -97.96% -39.61% - Horiz. % 7.45% 71.22% 42.85% 20.17% 1.23% 60.39% 100.00%
PBT -4,464 -8,884 -35,529 -28,622 -31,814 -79,501 241,250 - QoQ % 49.75% 75.00% -24.13% 10.03% 59.98% -132.95% - Horiz. % -1.85% -3.68% -14.73% -11.86% -13.19% -32.95% 100.00%
Tax 70,134 256,836 202,070 134,645 78,120 279,302 -63,903 - QoQ % -72.69% 27.10% 50.08% 72.36% -72.03% 537.07% - Horiz. % -109.75% -401.92% -316.21% -210.70% -122.25% -437.07% 100.00%
NP 65,670 247,952 166,541 106,023 46,306 199,801 177,347 -48.47% QoQ % -73.52% 48.88% 57.08% 128.96% -76.82% 12.66% - Horiz. % 37.03% 139.81% 93.91% 59.78% 26.11% 112.66% 100.00%
NP to SH 65,832 248,383 166,683 106,392 46,494 200,551 177,926 -48.49% QoQ % -73.50% 49.02% 56.67% 128.83% -76.82% 12.72% - Horiz. % 37.00% 139.60% 93.68% 59.80% 26.13% 112.72% 100.00%
Tax Rate - % - % - % - % - % - % 26.49 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost -2,196 358,683 198,446 65,748 -35,798 314,547 674,432 - QoQ % -100.61% 80.75% 201.83% 283.66% -111.38% -53.36% - Horiz. % -0.33% 53.18% 29.42% 9.75% -5.31% 46.64% 100.00%
Net Worth 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 13.39% QoQ % 2.82% 6.18% 3.10% 3.35% 2.57% 1.17% - Horiz. % 120.72% 117.41% 110.58% 107.25% 103.77% 101.17% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 13.39% QoQ % 2.82% 6.18% 3.10% 3.35% 2.57% 1.17% - Horiz. % 120.72% 117.41% 110.58% 107.25% 103.77% 101.17% 100.00%
NOSH 412,222 410,482 409,439 409,200 409,278 409,132 409,119 0.51% QoQ % 0.42% 0.25% 0.06% -0.02% 0.04% 0.00% - Horiz. % 100.76% 100.33% 100.08% 100.02% 100.04% 100.00% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 103.46 % 40.87 % 45.63 % 61.72 % 440.67 % 38.85 % 20.82 % 191.49% QoQ % 153.14% -10.43% -26.07% -85.99% 1,034.29% 86.60% - Horiz. % 496.93% 196.30% 219.16% 296.45% 2,116.57% 186.60% 100.00%
ROE 3.11 % 12.05 % 8.59 % 5.65 % 2.55 % 11.29 % 10.14 % -54.55% QoQ % -74.19% 40.28% 52.04% 121.57% -77.41% 11.34% - Horiz. % 30.67% 118.84% 84.71% 55.72% 25.15% 111.34% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.40 147.79 89.14 41.98 2.57 125.72 208.20 -82.41% QoQ % -89.58% 65.80% 112.34% 1,533.46% -97.96% -39.62% - Horiz. % 7.40% 70.98% 42.81% 20.16% 1.23% 60.38% 100.00%
EPS 15.97 60.51 40.71 26.00 11.37 49.02 43.49 -48.75% QoQ % -73.61% 48.64% 56.58% 128.67% -76.81% 12.72% - Horiz. % 36.72% 139.14% 93.61% 59.78% 26.14% 112.72% 100.00%
DPS 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 5.1400 5.0200 4.7400 4.6000 4.4500 4.3400 4.2900 12.82% QoQ % 2.39% 5.91% 3.04% 3.37% 2.53% 1.17% - Horiz. % 119.81% 117.02% 110.49% 107.23% 103.73% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.13 135.02 81.24 38.23 2.34 114.48 189.59 -82.32% QoQ % -89.53% 66.20% 112.50% 1,533.76% -97.96% -39.62% - Horiz. % 7.45% 71.22% 42.85% 20.16% 1.23% 60.38% 100.00%
EPS 14.65 55.28 37.10 23.68 10.35 44.64 39.60 -48.50% QoQ % -73.50% 49.00% 56.67% 128.79% -76.81% 12.73% - Horiz. % 36.99% 139.60% 93.69% 59.80% 26.14% 112.73% 100.00%
DPS 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 4.7160 4.5865 4.3196 4.1896 4.0538 3.9521 3.9065 13.39% QoQ % 2.82% 6.18% 3.10% 3.35% 2.57% 1.17% - Horiz. % 120.72% 117.41% 110.57% 107.25% 103.77% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.6600 2.9600 3.3500 3.3500 2.8500 3.2500 3.1400 -
P/RPS 17.27 2.00 3.76 7.98 111.01 2.59 1.51 408.38% QoQ % 763.50% -46.81% -52.88% -92.81% 4,186.10% 71.52% - Horiz. % 1,143.71% 132.45% 249.01% 528.48% 7,351.66% 171.52% 100.00%
P/EPS 16.66 4.89 8.23 12.88 25.09 6.63 7.22 74.71% QoQ % 240.70% -40.58% -36.10% -48.66% 278.43% -8.17% - Horiz. % 230.75% 67.73% 113.99% 178.39% 347.51% 91.83% 100.00%
EY 6.00 20.44 12.15 7.76 3.99 15.08 13.85 -42.78% QoQ % -70.65% 68.23% 56.57% 94.49% -73.54% 8.88% - Horiz. % 43.32% 147.58% 87.73% 56.03% 28.81% 108.88% 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 0.52 0.59 0.71 0.73 0.64 0.75 0.73 -20.26% QoQ % -11.86% -16.90% -2.74% 14.06% -14.67% 2.74% - Horiz. % 71.23% 80.82% 97.26% 100.00% 87.67% 102.74% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 -
Price 2.5500 2.8000 3.3100 3.2700 3.0100 3.5500 3.4000 -
P/RPS 16.56 1.89 3.71 7.79 117.24 2.82 1.63 369.74% QoQ % 776.19% -49.06% -52.37% -93.36% 4,057.45% 73.01% - Horiz. % 1,015.95% 115.95% 227.61% 477.91% 7,192.64% 173.01% 100.00%
P/EPS 15.97 4.63 8.13 12.58 26.50 7.24 7.82 61.04% QoQ % 244.92% -43.05% -35.37% -52.53% 266.02% -7.42% - Horiz. % 204.22% 59.21% 103.96% 160.87% 338.87% 92.58% 100.00%
EY 6.26 21.61 12.30 7.95 3.77 13.81 12.79 -37.92% QoQ % -71.03% 75.69% 54.72% 110.88% -72.70% 7.97% - Horiz. % 48.94% 168.96% 96.17% 62.16% 29.48% 107.97% 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 0.50 0.56 0.70 0.71 0.68 0.82 0.79 -26.30% QoQ % -10.71% -20.00% -1.41% 4.41% -17.07% 3.80% - Horiz. % 63.29% 70.89% 88.61% 89.87% 86.08% 103.80% 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.
Comment
PNHB - 2Q 2014.pdf 
