Highlights

[PUNCAK] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     113.35%    YoY -     100.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 657,107 229,297 2,591,509 1,660,268 1,086,412 546,631 2,120,144 -54.23%
  QoQ % 186.57% -91.15% 56.09% 52.82% 98.75% -74.22% -
  Horiz. % 30.99% 10.82% 122.23% 78.31% 51.24% 25.78% 100.00%
PBT 193,382 71,583 -75,163 -71,833 -45,477 -33,173 -108,315 -
  QoQ % 170.15% 195.24% -4.64% -57.95% -37.09% 69.37% -
  Horiz. % -178.54% -66.09% 69.39% 66.32% 41.99% 30.63% 100.00%
Tax -62,443 -21,910 -8,559 10,756 2,539 3,544 35,308 -
  QoQ % -185.00% -155.99% -179.57% 323.63% -28.36% -89.96% -
  Horiz. % -176.85% -62.05% -24.24% 30.46% 7.19% 10.04% 100.00%
NP 130,939 49,673 -83,722 -61,077 -42,938 -29,629 -73,007 -
  QoQ % 163.60% 159.33% -37.08% -42.24% -44.92% 59.42% -
  Horiz. % -179.35% -68.04% 114.68% 83.66% 58.81% 40.58% 100.00%
NP to SH 131,122 49,455 9,320 589 -4,412 -8,112 -72,343 -
  QoQ % 165.13% 430.63% 1,482.34% 113.35% 45.61% 88.79% -
  Horiz. % -181.25% -68.36% -12.88% -0.81% 6.10% 11.21% 100.00%
Tax Rate 32.29 % 30.61 % - % - % - % - % - % -
  QoQ % 5.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.49% 100.00% - - - - -
Total Cost 526,168 179,624 2,675,231 1,721,345 1,129,350 576,260 2,193,151 -61.42%
  QoQ % 192.93% -93.29% 55.42% 52.42% 95.98% -73.72% -
  Horiz. % 23.99% 8.19% 121.98% 78.49% 51.49% 26.28% 100.00%
Net Worth 409,088 0 73,578 50,485 40,851 36,872 12,274 937.85%
  QoQ % 0.00% 0.00% 45.74% 23.58% 10.79% 200.40% -
  Horiz. % 3,332.83% 0.00% 599.44% 411.30% 332.82% 300.40% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 409,088 0 73,578 50,485 40,851 36,872 12,274 937.85%
  QoQ % 0.00% 0.00% 45.74% 23.58% 10.79% 200.40% -
  Horiz. % 3,332.83% 0.00% 599.44% 411.30% 332.82% 300.40% 100.00%
NOSH 409,088 409,007 408,771 420,714 408,518 409,696 409,150 -0.01%
  QoQ % 0.02% 0.06% -2.84% 2.99% -0.29% 0.13% -
  Horiz. % 99.98% 99.96% 99.91% 102.83% 99.85% 100.13% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.93 % 21.66 % -3.23 % -3.68 % -3.95 % -5.42 % -3.44 % -
  QoQ % -7.99% 770.59% 12.23% 6.84% 27.12% -57.56% -
  Horiz. % -579.36% -629.65% 93.90% 106.98% 114.83% 157.56% 100.00%
ROE 32.05 % - % 12.67 % 1.17 % -10.80 % -22.00 % -589.37 % -
  QoQ % 0.00% 0.00% 982.91% 110.83% 50.91% 96.27% -
  Horiz. % -5.44% 0.00% -2.15% -0.20% 1.83% 3.73% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 160.63 56.06 633.97 394.63 265.94 133.42 518.18 -54.23%
  QoQ % 186.53% -91.16% 60.65% 48.39% 99.33% -74.25% -
  Horiz. % 31.00% 10.82% 122.35% 76.16% 51.32% 25.75% 100.00%
EPS 32.05 12.09 2.28 0.14 -1.08 -1.98 -17.68 -
  QoQ % 165.10% 430.26% 1,528.57% 112.96% 45.45% 88.80% -
  Horiz. % -181.28% -68.38% -12.90% -0.79% 6.11% 11.20% 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 1.0000 0.0000 0.1800 0.1200 0.1000 0.0900 0.0300 937.96%
  QoQ % 0.00% 0.00% 50.00% 20.00% 11.11% 200.00% -
  Horiz. % 3,333.33% 0.00% 600.00% 400.00% 333.33% 300.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 146.26 51.04 576.81 369.54 241.81 121.67 471.89 -54.23%
  QoQ % 186.56% -91.15% 56.09% 52.82% 98.74% -74.22% -
  Horiz. % 30.99% 10.82% 122.23% 78.31% 51.24% 25.78% 100.00%
EPS 29.18 11.01 2.07 0.13 -0.98 -1.81 -16.10 -
  QoQ % 165.03% 431.88% 1,492.31% 113.27% 45.86% 88.76% -
  Horiz. % -181.24% -68.39% -12.86% -0.81% 6.09% 11.24% 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 0.9105 0.0000 0.1638 0.1124 0.0909 0.0821 0.0273 938.34%
  QoQ % 0.00% 0.00% 45.73% 23.65% 10.72% 200.73% -
  Horiz. % 3,335.16% 0.00% 600.00% 411.72% 332.97% 300.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.3000 1.4000 0.9600 1.1500 1.9900 2.2900 2.3000 -
P/RPS 0.81 2.50 0.15 0.29 0.75 1.72 0.44 50.26%
  QoQ % -67.60% 1,566.67% -48.28% -61.33% -56.40% 290.91% -
  Horiz. % 184.09% 568.18% 34.09% 65.91% 170.45% 390.91% 100.00%
P/EPS 4.06 11.58 42.11 821.43 -184.26 -115.66 -13.01 -
  QoQ % -64.94% -72.50% -94.87% 545.80% -59.31% -789.01% -
  Horiz. % -31.21% -89.01% -323.67% -6,313.84% 1,416.30% 889.01% 100.00%
EY 24.66 8.64 2.38 0.12 -0.54 -0.86 -7.69 -
  QoQ % 185.42% 263.03% 1,883.33% 122.22% 37.21% 88.82% -
  Horiz. % -320.68% -112.35% -30.95% -1.56% 7.02% 11.18% 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 1.30 0.00 5.33 9.58 19.90 25.44 76.67 -93.42%
  QoQ % 0.00% 0.00% -44.36% -51.86% -21.78% -66.82% -
  Horiz. % 1.70% 0.00% 6.95% 12.50% 25.96% 33.18% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 -
Price 1.3000 1.3100 1.3200 1.0900 1.2200 2.2300 2.3800 -
P/RPS 0.81 2.34 0.21 0.28 0.46 1.67 0.46 45.87%
  QoQ % -65.38% 1,014.29% -25.00% -39.13% -72.46% 263.04% -
  Horiz. % 176.09% 508.70% 45.65% 60.87% 100.00% 363.04% 100.00%
P/EPS 4.06 10.83 57.89 778.57 -112.96 -112.63 -13.46 -
  QoQ % -62.51% -81.29% -92.56% 789.24% -0.29% -736.78% -
  Horiz. % -30.16% -80.46% -430.09% -5,784.32% 839.23% 836.78% 100.00%
EY 24.66 9.23 1.73 0.13 -0.89 -0.89 -7.43 -
  QoQ % 167.17% 433.53% 1,230.77% 114.61% 0.00% 88.02% -
  Horiz. % -331.90% -124.23% -23.28% -1.75% 11.98% 11.98% 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 1.30 0.00 7.33 9.08 12.20 24.78 79.33 -93.56%
  QoQ % 0.00% 0.00% -19.27% -25.57% -50.77% -68.76% -
  Horiz. % 1.64% 0.00% 9.24% 11.45% 15.38% 31.24% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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