Highlights

[PUNCAK] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     88.79%    YoY -     3.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,591,509 1,660,268 1,086,412 546,631 2,120,144 1,544,648 1,023,835 85.42%
  QoQ % 56.09% 52.82% 98.75% -74.22% 37.26% 50.87% -
  Horiz. % 253.12% 162.16% 106.11% 53.39% 207.08% 150.87% 100.00%
PBT -75,163 -71,833 -45,477 -33,173 -108,315 -94,295 -68,308 6.56%
  QoQ % -4.64% -57.95% -37.09% 69.37% -14.87% -38.04% -
  Horiz. % 110.04% 105.16% 66.58% 48.56% 158.57% 138.04% 100.00%
Tax -8,559 10,756 2,539 3,544 35,308 22,675 22,131 -
  QoQ % -179.57% 323.63% -28.36% -89.96% 55.71% 2.46% -
  Horiz. % -38.67% 48.60% 11.47% 16.01% 159.54% 102.46% 100.00%
NP -83,722 -61,077 -42,938 -29,629 -73,007 -71,620 -46,177 48.53%
  QoQ % -37.08% -42.24% -44.92% 59.42% -1.94% -55.10% -
  Horiz. % 181.31% 132.27% 92.99% 64.16% 158.10% 155.10% 100.00%
NP to SH 9,320 589 -4,412 -8,112 -72,343 -71,156 -45,891 -
  QoQ % 1,482.34% 113.35% 45.61% 88.79% -1.67% -55.05% -
  Horiz. % -20.31% -1.28% 9.61% 17.68% 157.64% 155.05% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,675,231 1,721,345 1,129,350 576,260 2,193,151 1,616,268 1,070,012 83.90%
  QoQ % 55.42% 52.42% 95.98% -73.72% 35.69% 51.05% -
  Horiz. % 250.02% 160.87% 105.55% 53.86% 204.97% 151.05% 100.00%
Net Worth 73,578 50,485 40,851 36,872 12,274 1,227,297 1,227,290 -84.60%
  QoQ % 45.74% 23.58% 10.79% 200.40% -99.00% 0.00% -
  Horiz. % 6.00% 4.11% 3.33% 3.00% 1.00% 100.00% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 73,578 50,485 40,851 36,872 12,274 1,227,297 1,227,290 -84.60%
  QoQ % 45.74% 23.58% 10.79% 200.40% -99.00% 0.00% -
  Horiz. % 6.00% 4.11% 3.33% 3.00% 1.00% 100.00% 100.00%
NOSH 408,771 420,714 408,518 409,696 409,150 409,099 409,096 -0.05%
  QoQ % -2.84% 2.99% -0.29% 0.13% 0.01% 0.00% -
  Horiz. % 99.92% 102.84% 99.86% 100.15% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -3.23 % -3.68 % -3.95 % -5.42 % -3.44 % -4.64 % -4.51 % -19.90%
  QoQ % 12.23% 6.84% 27.12% -57.56% 25.86% -2.88% -
  Horiz. % 71.62% 81.60% 87.58% 120.18% 76.27% 102.88% 100.00%
ROE 12.67 % 1.17 % -10.80 % -22.00 % -589.37 % -5.80 % -3.74 % -
  QoQ % 982.91% 110.83% 50.91% 96.27% -10,061.55% -55.08% -
  Horiz. % -338.77% -31.28% 288.77% 588.24% 15,758.56% 155.08% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 633.97 394.63 265.94 133.42 518.18 377.57 250.27 85.51%
  QoQ % 60.65% 48.39% 99.33% -74.25% 37.24% 50.87% -
  Horiz. % 253.31% 157.68% 106.26% 53.31% 207.05% 150.87% 100.00%
EPS 2.28 0.14 -1.08 -1.98 -17.68 -17.39 -11.22 -
  QoQ % 1,528.57% 112.96% 45.45% 88.80% -1.67% -54.99% -
  Horiz. % -20.32% -1.25% 9.63% 17.65% 157.58% 154.99% 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 0.1800 0.1200 0.1000 0.0900 0.0300 3.0000 3.0000 -84.60%
  QoQ % 50.00% 20.00% 11.11% 200.00% -99.00% 0.00% -
  Horiz. % 6.00% 4.00% 3.33% 3.00% 1.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 576.81 369.54 241.81 121.67 471.89 343.80 227.88 85.42%
  QoQ % 56.09% 52.82% 98.74% -74.22% 37.26% 50.87% -
  Horiz. % 253.12% 162.16% 106.11% 53.39% 207.08% 150.87% 100.00%
EPS 2.07 0.13 -0.98 -1.81 -16.10 -15.84 -10.21 -
  QoQ % 1,492.31% 113.27% 45.86% 88.76% -1.64% -55.14% -
  Horiz. % -20.27% -1.27% 9.60% 17.73% 157.69% 155.14% 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 0.1638 0.1124 0.0909 0.0821 0.0273 2.7317 2.7317 -84.60%
  QoQ % 45.73% 23.65% 10.72% 200.73% -99.00% 0.00% -
  Horiz. % 6.00% 4.11% 3.33% 3.01% 1.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.9600 1.1500 1.9900 2.2900 2.3000 2.9000 2.7600 -
P/RPS 0.15 0.29 0.75 1.72 0.44 0.77 1.10 -73.41%
  QoQ % -48.28% -61.33% -56.40% 290.91% -42.86% -30.00% -
  Horiz. % 13.64% 26.36% 68.18% 156.36% 40.00% 70.00% 100.00%
P/EPS 42.11 821.43 -184.26 -115.66 -13.01 -16.67 -24.60 -
  QoQ % -94.87% 545.80% -59.31% -789.01% 21.96% 32.24% -
  Horiz. % -171.18% -3,339.15% 749.02% 470.16% 52.89% 67.76% 100.00%
EY 2.38 0.12 -0.54 -0.86 -7.69 -6.00 -4.06 -
  QoQ % 1,883.33% 122.22% 37.21% 88.82% -28.17% -47.78% -
  Horiz. % -58.62% -2.96% 13.30% 21.18% 189.41% 147.78% 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 5.33 9.58 19.90 25.44 76.67 0.97 0.92 221.54%
  QoQ % -44.36% -51.86% -21.78% -66.82% 7,804.12% 5.43% -
  Horiz. % 579.35% 1,041.30% 2,163.04% 2,765.22% 8,333.70% 105.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 25/11/10 26/08/10 -
Price 1.3200 1.0900 1.2200 2.2300 2.3800 2.6000 2.8400 -
P/RPS 0.21 0.28 0.46 1.67 0.46 0.69 1.13 -67.33%
  QoQ % -25.00% -39.13% -72.46% 263.04% -33.33% -38.94% -
  Horiz. % 18.58% 24.78% 40.71% 147.79% 40.71% 61.06% 100.00%
P/EPS 57.89 778.57 -112.96 -112.63 -13.46 -14.95 -25.32 -
  QoQ % -92.56% 789.24% -0.29% -736.78% 9.97% 40.96% -
  Horiz. % -228.63% -3,074.92% 446.13% 444.83% 53.16% 59.04% 100.00%
EY 1.73 0.13 -0.89 -0.89 -7.43 -6.69 -3.95 -
  QoQ % 1,230.77% 114.61% 0.00% 88.02% -11.06% -69.37% -
  Horiz. % -43.80% -3.29% 22.53% 22.53% 188.10% 169.37% 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 7.33 9.08 12.20 24.78 79.33 0.87 0.95 289.02%
  QoQ % -19.27% -25.57% -50.77% -68.76% 9,018.39% -8.42% -
  Horiz. % 771.58% 955.79% 1,284.21% 2,608.42% 8,350.53% 91.58% 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
 
 

181  537  571  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.87+0.16 
 FINTEC 0.08+0.005 
 LAMBO 0.030.00 
 DNEX 0.24+0.015 
 KSTAR 0.28-0.04 
 JFTECH 2.11+0.15 
 DGB 0.11-0.015 
 DNEX-WD 0.04+0.005 
 QES 0.355+0.01 

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