Highlights

[PUNCAK] QoQ 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 -     95.31%    YoY -     -131.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 573,856 539,781 546,631 575,496 520,813 518,884 504,951 8.89%
  QoQ % 6.31% -1.25% -5.02% 10.50% 0.37% 2.76% -
  Horiz. % 113.65% 106.90% 108.25% 113.97% 103.14% 102.76% 100.00%
PBT -26,356 -12,304 -33,173 -14,018 -25,987 -47,586 -20,722 17.37%
  QoQ % -114.21% 62.91% -136.65% 46.06% 45.39% -129.64% -
  Horiz. % 127.19% 59.38% 160.09% 67.65% 125.41% 229.64% 100.00%
Tax 8,217 -1,005 3,544 12,633 544 10,064 12,067 -22.58%
  QoQ % 917.61% -128.36% -71.95% 2,222.24% -94.59% -16.60% -
  Horiz. % 68.09% -8.33% 29.37% 104.69% 4.51% 83.40% 100.00%
NP -18,139 -13,309 -29,629 -1,385 -25,443 -37,522 -8,655 63.69%
  QoQ % -36.29% 55.08% -2,039.28% 94.56% 32.19% -333.53% -
  Horiz. % 209.58% 153.77% 342.33% 16.00% 293.97% 433.53% 100.00%
NP to SH 5,001 3,700 -8,112 -1,185 -25,265 -37,503 -8,388 -
  QoQ % 35.16% 145.61% -584.56% 95.31% 32.63% -347.10% -
  Horiz. % -59.62% -44.11% 96.71% 14.13% 301.20% 447.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 591,995 553,090 576,260 576,881 546,256 556,406 513,606 9.92%
  QoQ % 7.03% -4.02% -0.11% 5.61% -1.82% 8.33% -
  Horiz. % 115.26% 107.69% 112.20% 112.32% 106.36% 108.33% 100.00%
Net Worth 49,190 41,111 36,872 1,228,750 1,227,311 1,227,899 1,226,798 -88.26%
  QoQ % 19.65% 11.49% -97.00% 0.12% -0.05% 0.09% -
  Horiz. % 4.01% 3.35% 3.01% 100.16% 100.04% 100.09% 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 49,190 41,111 36,872 1,228,750 1,227,311 1,227,899 1,226,798 -88.26%
  QoQ % 19.65% 11.49% -97.00% 0.12% -0.05% 0.09% -
  Horiz. % 4.01% 3.35% 3.01% 100.16% 100.04% 100.09% 100.00%
NOSH 409,918 411,111 409,696 409,583 409,103 409,299 408,932 0.16%
  QoQ % -0.29% 0.35% 0.03% 0.12% -0.05% 0.09% -
  Horiz. % 100.24% 100.53% 100.19% 100.16% 100.04% 100.09% 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 -3.16 % -2.47 % -5.42 % -0.24 % -4.89 % -7.23 % -1.71 % 50.53%
  QoQ % -27.94% 54.43% -2,158.33% 95.09% 32.37% -322.81% -
  Horiz. % 184.80% 144.44% 316.96% 14.04% 285.96% 422.81% 100.00%
ROE 10.17 % 9.00 % -22.00 % -0.10 % -2.06 % -3.05 % -0.68 % -
  QoQ % 13.00% 140.91% -21,900.00% 95.15% 32.46% -348.53% -
  Horiz. % -1,495.59% -1,323.53% 3,235.29% 14.71% 302.94% 448.53% 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 139.99 131.30 133.42 140.51 127.31 126.77 123.48 8.72%
  QoQ % 6.62% -1.59% -5.05% 10.37% 0.43% 2.66% -
  Horiz. % 113.37% 106.33% 108.05% 113.79% 103.10% 102.66% 100.00%
EPS 1.22 0.90 -1.98 -0.29 -6.18 -9.17 -2.05 -
  QoQ % 35.56% 145.45% -582.76% 95.31% 32.61% -347.32% -
  Horiz. % -59.51% -43.90% 96.59% 14.15% 301.46% 447.32% 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 3.0000 3.0000 3.0000 3.0000 -88.28%
  QoQ % 20.00% 11.11% -97.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.00% 3.33% 3.00% 100.00% 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 127.73 120.14 121.67 128.09 115.92 115.49 112.39 8.90%
  QoQ % 6.32% -1.26% -5.01% 10.50% 0.37% 2.76% -
  Horiz. % 113.65% 106.90% 108.26% 113.97% 103.14% 102.76% 100.00%
EPS 1.11 0.82 -1.81 -0.26 -5.62 -8.35 -1.87 -
  QoQ % 35.37% 145.30% -596.15% 95.37% 32.69% -346.52% -
  Horiz. % -59.36% -43.85% 96.79% 13.90% 300.53% 446.52% 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 0.1095 0.0915 0.0821 2.7349 2.7317 2.7330 2.7306 -88.26%
  QoQ % 19.67% 11.45% -97.00% 0.12% -0.05% 0.09% -
  Horiz. % 4.01% 3.35% 3.01% 100.16% 100.04% 100.09% 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 0.82 1.52 1.72 1.64 2.28 2.18 2.15 -47.38%
  QoQ % -46.05% -11.63% 4.88% -28.07% 4.59% 1.40% -
  Horiz. % 38.14% 70.70% 80.00% 76.28% 106.05% 101.40% 100.00%
P/EPS 94.26 221.11 -115.66 -794.97 -46.96 -30.12 -129.68 -
  QoQ % -57.37% 291.17% 85.45% -1,592.87% -55.91% 76.77% -
  Horiz. % -72.69% -170.50% 89.19% 613.02% 36.21% 23.23% 100.00%
EY 1.06 0.45 -0.86 -0.13 -2.13 -3.32 -0.77 -
  QoQ % 135.56% 152.33% -561.54% 93.90% 35.84% -331.17% -
  Horiz. % -137.66% -58.44% 111.69% 16.88% 276.62% 431.17% 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 0.77 0.97 0.92 0.89 386.81%
  QoQ % -51.86% -21.78% 3,203.90% -20.62% 5.43% 3.37% -
  Horiz. % 1,076.40% 2,235.96% 2,858.43% 86.52% 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 0.78 0.93 1.67 1.69 2.04 2.24 1.93 -45.31%
  QoQ % -16.13% -44.31% -1.18% -17.16% -8.93% 16.06% -
  Horiz. % 40.41% 48.19% 86.53% 87.56% 105.70% 116.06% 100.00%
P/EPS 89.34 135.56 -112.63 -822.62 -42.10 -31.00 -116.03 -
  QoQ % -34.10% 220.36% 86.31% -1,853.97% -35.81% 73.28% -
  Horiz. % -77.00% -116.83% 97.07% 708.97% 36.28% 26.72% 100.00%
EY 1.12 0.74 -0.89 -0.12 -2.38 -3.23 -0.86 -
  QoQ % 51.35% 183.15% -641.67% 94.96% 26.32% -275.58% -
  Horiz. % -130.23% -86.05% 103.49% 13.95% 276.74% 375.58% 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 0.79 0.87 0.95 0.79 408.54%
  QoQ % -25.57% -50.77% 3,036.71% -9.20% -8.42% 20.25% -
  Horiz. % 1,149.37% 1,544.30% 3,136.71% 100.00% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers