Highlights

[PUNCAK] QoQ 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 -     -326.27%    YoY -     -121.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 575,496 520,813 518,884 504,951 461,459 494,175 487,587 11.65%
  QoQ % 10.50% 0.37% 2.76% 9.42% -6.62% 1.35% -
  Horiz. % 118.03% 106.81% 106.42% 103.56% 94.64% 101.35% 100.00%
PBT -14,018 -25,987 -47,586 -20,722 26,391 98,257 102,456 -
  QoQ % 46.06% 45.39% -129.64% -178.52% -73.14% -4.10% -
  Horiz. % -13.68% -25.36% -46.45% -20.23% 25.76% 95.90% 100.00%
Tax 12,633 544 10,064 12,067 -9,416 -25,942 -25,357 -
  QoQ % 2,222.24% -94.59% -16.60% 228.15% 63.70% -2.31% -
  Horiz. % -49.82% -2.15% -39.69% -47.59% 37.13% 102.31% 100.00%
NP -1,385 -25,443 -37,522 -8,655 16,975 72,315 77,099 -
  QoQ % 94.56% 32.19% -333.53% -150.99% -76.53% -6.21% -
  Horiz. % -1.80% -33.00% -48.67% -11.23% 22.02% 93.79% 100.00%
NP to SH -1,185 -25,265 -37,503 -8,388 3,707 46,745 52,580 -
  QoQ % 95.31% 32.63% -347.10% -326.27% -92.07% -11.10% -
  Horiz. % -2.25% -48.05% -71.33% -15.95% 7.05% 88.90% 100.00%
Tax Rate - % - % - % - % 35.68 % 26.40 % 24.75 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 35.15% 6.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 144.16% 106.67% 100.00%
Total Cost 576,881 546,256 556,406 513,606 444,484 421,860 410,488 25.39%
  QoQ % 5.61% -1.82% 8.33% 15.55% 5.36% 2.77% -
  Horiz. % 140.54% 133.07% 135.55% 125.12% 108.28% 102.77% 100.00%
Net Worth 1,228,750 1,227,311 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 0.07%
  QoQ % 0.12% -0.05% 0.09% -0.54% -15.99% 19.60% -
  Horiz. % 100.10% 99.98% 100.03% 99.94% 100.48% 119.60% 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 1,228,750 1,227,311 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 0.07%
  QoQ % 0.12% -0.05% 0.09% -0.54% -15.99% 19.60% -
  Horiz. % 100.10% 99.98% 100.03% 99.94% 100.48% 119.60% 100.00%
NOSH 409,583 409,103 409,299 408,932 411,145 408,967 409,180 0.07%
  QoQ % 0.12% -0.05% 0.09% -0.54% 0.53% -0.05% -
  Horiz. % 100.10% 99.98% 100.03% 99.94% 100.48% 99.95% 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 -0.24 % -4.89 % -7.23 % -1.71 % 3.68 % 14.63 % 15.81 % -
  QoQ % 95.09% 32.37% -322.81% -146.47% -74.85% -7.46% -
  Horiz. % -1.52% -30.93% -45.73% -10.82% 23.28% 92.54% 100.00%
ROE -0.10 % -2.06 % -3.05 % -0.68 % 0.30 % 3.18 % 4.28 % -
  QoQ % 95.15% 32.46% -348.53% -326.67% -90.57% -25.70% -
  Horiz. % -2.34% -48.13% -71.26% -15.89% 7.01% 74.30% 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 140.51 127.31 126.77 123.48 112.24 120.83 119.16 11.58%
  QoQ % 10.37% 0.43% 2.66% 10.01% -7.11% 1.40% -
  Horiz. % 117.92% 106.84% 106.39% 103.63% 94.19% 101.40% 100.00%
EPS -0.29 -6.18 -9.17 -2.05 0.91 11.43 12.85 -
  QoQ % 95.31% 32.61% -347.32% -325.27% -92.04% -11.05% -
  Horiz. % -2.26% -48.09% -71.36% -15.95% 7.08% 88.95% 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 3.0000 3.0000 3.0000 3.0000 3.0000 3.5900 3.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.43% 19.67% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 119.67% 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 128.09 115.92 115.49 112.39 102.71 109.99 108.53 11.65%
  QoQ % 10.50% 0.37% 2.76% 9.42% -6.62% 1.35% -
  Horiz. % 118.02% 106.81% 106.41% 103.56% 94.64% 101.35% 100.00%
EPS -0.26 -5.62 -8.35 -1.87 0.83 10.40 11.70 -
  QoQ % 95.37% 32.69% -346.52% -325.30% -92.02% -11.11% -
  Horiz. % -2.22% -48.03% -71.37% -15.98% 7.09% 88.89% 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 2.7349 2.7317 2.7330 2.7306 2.7453 3.2678 2.7322 0.07%
  QoQ % 0.12% -0.05% 0.09% -0.54% -15.99% 19.60% -
  Horiz. % 100.10% 99.98% 100.03% 99.94% 100.48% 119.60% 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 1.64 2.28 2.18 2.15 2.70 2.67 2.65 -27.31%
  QoQ % -28.07% 4.59% 1.40% -20.37% 1.12% 0.75% -
  Horiz. % 61.89% 86.04% 82.26% 81.13% 101.89% 100.75% 100.00%
P/EPS -794.97 -46.96 -30.12 -129.68 336.06 28.26 24.59 -
  QoQ % -1,592.87% -55.91% 76.77% -138.59% 1,089.17% 14.92% -
  Horiz. % -3,232.90% -190.97% -122.49% -527.37% 1,366.65% 114.92% 100.00%
EY -0.13 -2.13 -3.32 -0.77 0.30 3.54 4.07 -
  QoQ % 93.90% 35.84% -331.17% -356.67% -91.53% -13.02% -
  Horiz. % -3.19% -52.33% -81.57% -18.92% 7.37% 86.98% 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 0.77 0.97 0.92 0.89 1.01 0.90 1.05 -18.63%
  QoQ % -20.62% 5.43% 3.37% -11.88% 12.22% -14.29% -
  Horiz. % 73.33% 92.38% 87.62% 84.76% 96.19% 85.71% 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 1.69 2.04 2.24 1.93 2.39 2.62 2.77 -28.00%
  QoQ % -17.16% -8.93% 16.06% -19.25% -8.78% -5.42% -
  Horiz. % 61.01% 73.65% 80.87% 69.68% 86.28% 94.58% 100.00%
P/EPS -822.62 -42.10 -31.00 -116.03 297.24 27.73 25.68 -
  QoQ % -1,853.97% -35.81% 73.28% -139.04% 971.91% 7.98% -
  Horiz. % -3,203.35% -163.94% -120.72% -451.83% 1,157.48% 107.98% 100.00%
EY -0.12 -2.38 -3.23 -0.86 0.34 3.61 3.89 -
  QoQ % 94.96% 26.32% -275.58% -352.94% -90.58% -7.20% -
  Horiz. % -3.08% -61.18% -83.03% -22.11% 8.74% 92.80% 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 0.79 0.87 0.95 0.79 0.89 0.88 1.10 -19.75%
  QoQ % -9.20% -8.42% 20.25% -11.24% 1.14% -20.00% -
  Horiz. % 71.82% 79.09% 86.36% 71.82% 80.91% 80.00% 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.
 


 

255  315  542  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.345+0.025 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers