Highlights

[PUNCAK] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -105.89%    YoY -     -121.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,120,144 1,544,648 1,023,835 504,951 1,887,000 1,425,541 931,366 72.79%
  QoQ % 37.26% 50.87% 102.76% -73.24% 32.37% 53.06% -
  Horiz. % 227.64% 165.85% 109.93% 54.22% 202.61% 153.06% 100.00%
PBT -108,315 -94,295 -68,308 -20,722 312,606 286,215 187,958 -
  QoQ % -14.87% -38.04% -229.64% -106.63% 9.22% 52.28% -
  Horiz. % -57.63% -50.17% -36.34% -11.02% 166.32% 152.28% 100.00%
Tax 35,308 22,675 22,131 12,067 -84,850 -75,434 -49,492 -
  QoQ % 55.71% 2.46% 83.40% 114.22% -12.48% -52.42% -
  Horiz. % -71.34% -45.82% -44.72% -24.38% 171.44% 152.42% 100.00%
NP -73,007 -71,620 -46,177 -8,655 227,756 210,781 138,466 -
  QoQ % -1.94% -55.10% -433.53% -103.80% 8.05% 52.23% -
  Horiz. % -52.73% -51.72% -33.35% -6.25% 164.49% 152.23% 100.00%
NP to SH -72,343 -71,156 -45,891 -8,388 142,320 138,613 91,868 -
  QoQ % -1.67% -55.05% -447.10% -105.89% 2.67% 50.88% -
  Horiz. % -78.75% -77.45% -49.95% -9.13% 154.92% 150.88% 100.00%
Tax Rate - % - % - % - % 27.14 % 26.36 % 26.33 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.96% 0.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 103.08% 100.11% 100.00%
Total Cost 2,193,151 1,616,268 1,070,012 513,606 1,659,244 1,214,760 792,900 96.68%
  QoQ % 35.69% 51.05% 108.33% -69.05% 36.59% 53.20% -
  Horiz. % 276.60% 203.84% 134.95% 64.78% 209.26% 153.20% 100.00%
Net Worth 12,274 1,227,297 1,227,290 1,226,798 1,472,642 1,468,774 1,468,415 -95.85%
  QoQ % -99.00% 0.00% 0.04% -16.69% 0.26% 0.02% -
  Horiz. % 0.84% 83.58% 83.58% 83.55% 100.29% 100.02% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 12,274 1,227,297 1,227,290 1,226,798 1,472,642 1,468,774 1,468,415 -95.85%
  QoQ % -99.00% 0.00% 0.04% -16.69% 0.26% 0.02% -
  Horiz. % 0.84% 83.58% 83.58% 83.55% 100.29% 100.02% 100.00%
NOSH 409,150 409,099 409,096 408,932 409,067 409,129 409,029 0.02%
  QoQ % 0.01% 0.00% 0.04% -0.03% -0.02% 0.02% -
  Horiz. % 100.03% 100.02% 100.02% 99.98% 100.01% 100.02% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.44 % -4.64 % -4.51 % -1.71 % 12.07 % 14.79 % 14.87 % -
  QoQ % 25.86% -2.88% -163.74% -114.17% -18.39% -0.54% -
  Horiz. % -23.13% -31.20% -30.33% -11.50% 81.17% 99.46% 100.00%
ROE -589.37 % -5.80 % -3.74 % -0.68 % 9.66 % 9.44 % 6.26 % -
  QoQ % -10,061.55% -55.08% -450.00% -107.04% 2.33% 50.80% -
  Horiz. % -9,414.86% -92.65% -59.74% -10.86% 154.31% 150.80% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 518.18 377.57 250.27 123.48 461.29 348.43 227.70 72.75%
  QoQ % 37.24% 50.87% 102.68% -73.23% 32.39% 53.02% -
  Horiz. % 227.57% 165.82% 109.91% 54.23% 202.59% 153.02% 100.00%
EPS -17.68 -17.39 -11.22 -2.09 34.79 33.88 22.46 -
  QoQ % -1.67% -54.99% -436.84% -106.01% 2.69% 50.85% -
  Horiz. % -78.72% -77.43% -49.96% -9.31% 154.90% 150.85% 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 0.0300 3.0000 3.0000 3.0000 3.6000 3.5900 3.5900 -95.85%
  QoQ % -99.00% 0.00% 0.00% -16.67% 0.28% 0.00% -
  Horiz. % 0.84% 83.57% 83.57% 83.57% 100.28% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 471.89 343.80 227.88 112.39 420.00 317.29 207.30 72.79%
  QoQ % 37.26% 50.87% 102.76% -73.24% 32.37% 53.06% -
  Horiz. % 227.64% 165.85% 109.93% 54.22% 202.60% 153.06% 100.00%
EPS -16.10 -15.84 -10.21 -1.87 31.68 30.85 20.45 -
  QoQ % -1.64% -55.14% -445.99% -105.90% 2.69% 50.86% -
  Horiz. % -78.73% -77.46% -49.93% -9.14% 154.91% 150.86% 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 0.0273 2.7317 2.7317 2.7306 3.2778 3.2691 3.2683 -95.85%
  QoQ % -99.00% 0.00% 0.04% -16.69% 0.27% 0.02% -
  Horiz. % 0.84% 83.58% 83.58% 83.55% 100.29% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.3000 2.9000 2.7600 2.6600 3.0300 3.2300 3.1600 -
P/RPS 0.44 0.77 1.10 2.15 0.66 0.93 1.39 -53.46%
  QoQ % -42.86% -30.00% -48.84% 225.76% -29.03% -33.09% -
  Horiz. % 31.65% 55.40% 79.14% 154.68% 47.48% 66.91% 100.00%
P/EPS -13.01 -16.67 -24.60 -129.68 8.71 9.53 14.07 -
  QoQ % 21.96% 32.24% 81.03% -1,588.86% -8.60% -32.27% -
  Horiz. % -92.47% -118.48% -174.84% -921.68% 61.90% 67.73% 100.00%
EY -7.69 -6.00 -4.06 -0.77 11.48 10.49 7.11 -
  QoQ % -28.17% -47.78% -427.27% -106.71% 9.44% 47.54% -
  Horiz. % -108.16% -84.39% -57.10% -10.83% 161.46% 147.54% 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 76.67 0.97 0.92 0.89 0.84 0.90 0.88 1,849.37%
  QoQ % 7,804.12% 5.43% 3.37% 5.95% -6.67% 2.27% -
  Horiz. % 8,712.50% 110.23% 104.55% 101.14% 95.45% 102.27% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 -
Price 2.3800 2.6000 2.8400 2.3800 2.6800 3.1700 3.3000 -
P/RPS 0.46 0.69 1.13 1.93 0.58 0.91 1.45 -53.39%
  QoQ % -33.33% -38.94% -41.45% 232.76% -36.26% -37.24% -
  Horiz. % 31.72% 47.59% 77.93% 133.10% 40.00% 62.76% 100.00%
P/EPS -13.46 -14.95 -25.32 -116.03 7.70 9.36 14.69 -
  QoQ % 9.97% 40.96% 78.18% -1,606.88% -17.74% -36.28% -
  Horiz. % -91.63% -101.77% -172.36% -789.86% 52.42% 63.72% 100.00%
EY -7.43 -6.69 -3.95 -0.86 12.98 10.69 6.81 -
  QoQ % -11.06% -69.37% -359.30% -106.63% 21.42% 56.98% -
  Horiz. % -109.10% -98.24% -58.00% -12.63% 190.60% 156.98% 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 79.33 0.87 0.95 0.79 0.74 0.88 0.92 1,836.01%
  QoQ % 9,018.39% -8.42% 20.25% 6.76% -15.91% -4.35% -
  Horiz. % 8,622.83% 94.57% 103.26% 85.87% 80.43% 95.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

404  306  456  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 MINETEC 0.135+0.01 
 JAKS 0.80+0.04 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers