Highlights

[PUNCAK] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     128.83%    YoY -     -12.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

190  577  584  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.875+0.165 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 DNEX 0.235+0.01 
 KSTAR 0.26-0.06 
 PNEPCB 0.345+0.015 
 JFTECH 2.17+0.21 
 DGB 0.11-0.015 
 DNEX-WD 0.04+0.005 

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