Highlights

[PUNCAK] QoQ Cumulative 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 -     -1.67%    YoY -     -150.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,660,268 1,086,412 546,631 2,120,144 1,544,648 1,023,835 504,951 120.96%
  QoQ % 52.82% 98.75% -74.22% 37.26% 50.87% 102.76% -
  Horiz. % 328.80% 215.15% 108.25% 419.87% 305.90% 202.76% 100.00%
PBT -71,833 -45,477 -33,173 -108,315 -94,295 -68,308 -20,722 128.88%
  QoQ % -57.95% -37.09% 69.37% -14.87% -38.04% -229.64% -
  Horiz. % 346.65% 219.46% 160.09% 522.71% 455.05% 329.64% 100.00%
Tax 10,756 2,539 3,544 35,308 22,675 22,131 12,067 -7.37%
  QoQ % 323.63% -28.36% -89.96% 55.71% 2.46% 83.40% -
  Horiz. % 89.14% 21.04% 29.37% 292.60% 187.91% 183.40% 100.00%
NP -61,077 -42,938 -29,629 -73,007 -71,620 -46,177 -8,655 267.47%
  QoQ % -42.24% -44.92% 59.42% -1.94% -55.10% -433.53% -
  Horiz. % 705.68% 496.11% 342.33% 843.52% 827.50% 533.53% 100.00%
NP to SH 589 -4,412 -8,112 -72,343 -71,156 -45,891 -8,388 -
  QoQ % 113.35% 45.61% 88.79% -1.67% -55.05% -447.10% -
  Horiz. % -7.02% 52.60% 96.71% 862.46% 848.31% 547.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,721,345 1,129,350 576,260 2,193,151 1,616,268 1,070,012 513,606 123.79%
  QoQ % 52.42% 95.98% -73.72% 35.69% 51.05% 108.33% -
  Horiz. % 335.15% 219.89% 112.20% 427.01% 314.69% 208.33% 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 1.17 % -10.80 % -22.00 % -589.37 % -5.80 % -3.74 % -0.68 % -
  QoQ % 110.83% 50.91% 96.27% -10,061.55% -55.08% -450.00% -
  Horiz. % -172.06% 1,588.24% 3,235.29% 86,672.05% 852.94% 550.00% 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 394.63 265.94 133.42 518.18 377.57 250.27 123.48 116.81%
  QoQ % 48.39% 99.33% -74.25% 37.24% 50.87% 102.68% -
  Horiz. % 319.59% 215.37% 108.05% 419.65% 305.77% 202.68% 100.00%
EPS 0.14 -1.08 -1.98 -17.68 -17.39 -11.22 -2.09 -
  QoQ % 112.96% 45.45% 88.80% -1.67% -54.99% -436.84% -
  Horiz. % -6.70% 51.67% 94.74% 845.93% 832.06% 536.84% 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 369.54 241.81 121.67 471.89 343.80 227.88 112.39 120.96%
  QoQ % 52.82% 98.74% -74.22% 37.26% 50.87% 102.76% -
  Horiz. % 328.80% 215.15% 108.26% 419.87% 305.90% 202.76% 100.00%
EPS 0.13 -0.98 -1.81 -16.10 -15.84 -10.21 -1.87 -
  QoQ % 113.27% 45.86% 88.76% -1.64% -55.14% -445.99% -
  Horiz. % -6.95% 52.41% 96.79% 860.96% 847.06% 545.99% 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 0.29 0.75 1.72 0.44 0.77 1.10 2.15 -73.67%
  QoQ % -61.33% -56.40% 290.91% -42.86% -30.00% -48.84% -
  Horiz. % 13.49% 34.88% 80.00% 20.47% 35.81% 51.16% 100.00%
P/EPS 821.43 -184.26 -115.66 -13.01 -16.67 -24.60 -129.68 -
  QoQ % 545.80% -59.31% -789.01% 21.96% 32.24% 81.03% -
  Horiz. % -633.43% 142.09% 89.19% 10.03% 12.85% 18.97% 100.00%
EY 0.12 -0.54 -0.86 -7.69 -6.00 -4.06 -0.77 -
  QoQ % 122.22% 37.21% 88.82% -28.17% -47.78% -427.27% -
  Horiz. % -15.58% 70.13% 111.69% 998.70% 779.22% 527.27% 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 0.28 0.46 1.67 0.46 0.69 1.13 1.93 -72.36%
  QoQ % -39.13% -72.46% 263.04% -33.33% -38.94% -41.45% -
  Horiz. % 14.51% 23.83% 86.53% 23.83% 35.75% 58.55% 100.00%
P/EPS 778.57 -112.96 -112.63 -13.46 -14.95 -25.32 -116.03 -
  QoQ % 789.24% -0.29% -736.78% 9.97% 40.96% 78.18% -
  Horiz. % -671.01% 97.35% 97.07% 11.60% 12.88% 21.82% 100.00%
EY 0.13 -0.89 -0.89 -7.43 -6.69 -3.95 -0.86 -
  QoQ % 114.61% 0.00% 88.02% -11.06% -69.37% -359.30% -
  Horiz. % -15.12% 103.49% 103.49% 863.95% 777.91% 459.30% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS