Highlights

[PUNCAK] QoQ 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 -     -584.56%    YoY -     3.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 931,241 573,856 539,781 546,631 575,496 520,813 518,884 47.52%
  QoQ % 62.28% 6.31% -1.25% -5.02% 10.50% 0.37% -
  Horiz. % 179.47% 110.59% 104.03% 105.35% 110.91% 100.37% 100.00%
PBT -3,330 -26,356 -12,304 -33,173 -14,018 -25,987 -47,586 -82.94%
  QoQ % 87.37% -114.21% 62.91% -136.65% 46.06% 45.39% -
  Horiz. % 7.00% 55.39% 25.86% 69.71% 29.46% 54.61% 100.00%
Tax -19,315 8,217 -1,005 3,544 12,633 544 10,064 -
  QoQ % -335.06% 917.61% -128.36% -71.95% 2,222.24% -94.59% -
  Horiz. % -191.92% 81.65% -9.99% 35.21% 125.53% 5.41% 100.00%
NP -22,645 -18,139 -13,309 -29,629 -1,385 -25,443 -37,522 -28.52%
  QoQ % -24.84% -36.29% 55.08% -2,039.28% 94.56% 32.19% -
  Horiz. % 60.35% 48.34% 35.47% 78.96% 3.69% 67.81% 100.00%
NP to SH 8,731 5,001 3,700 -8,112 -1,185 -25,265 -37,503 -
  QoQ % 74.59% 35.16% 145.61% -584.56% 95.31% 32.63% -
  Horiz. % -23.28% -13.33% -9.87% 21.63% 3.16% 67.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 953,886 591,995 553,090 576,260 576,881 546,256 556,406 43.10%
  QoQ % 61.13% 7.03% -4.02% -0.11% 5.61% -1.82% -
  Horiz. % 171.44% 106.40% 99.40% 103.57% 103.68% 98.18% 100.00%
Net Worth 73,783 49,190 41,111 36,872 1,228,750 1,227,311 1,227,899 -84.58%
  QoQ % 50.00% 19.65% 11.49% -97.00% 0.12% -0.05% -
  Horiz. % 6.01% 4.01% 3.35% 3.00% 100.07% 99.95% 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 73,783 49,190 41,111 36,872 1,228,750 1,227,311 1,227,899 -84.58%
  QoQ % 50.00% 19.65% 11.49% -97.00% 0.12% -0.05% -
  Horiz. % 6.01% 4.01% 3.35% 3.00% 100.07% 99.95% 100.00%
NOSH 409,906 409,918 411,111 409,696 409,583 409,103 409,299 0.10%
  QoQ % -0.00% -0.29% 0.35% 0.03% 0.12% -0.05% -
  Horiz. % 100.15% 100.15% 100.44% 100.10% 100.07% 99.95% 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 -2.43 % -3.16 % -2.47 % -5.42 % -0.24 % -4.89 % -7.23 % -51.56%
  QoQ % 23.10% -27.94% 54.43% -2,158.33% 95.09% 32.37% -
  Horiz. % 33.61% 43.71% 34.16% 74.97% 3.32% 67.63% 100.00%
ROE 11.83 % 10.17 % 9.00 % -22.00 % -0.10 % -2.06 % -3.05 % -
  QoQ % 16.32% 13.00% 140.91% -21,900.00% 95.15% 32.46% -
  Horiz. % -387.87% -333.44% -295.08% 721.31% 3.28% 67.54% 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 227.18 139.99 131.30 133.42 140.51 127.31 126.77 47.38%
  QoQ % 62.28% 6.62% -1.59% -5.05% 10.37% 0.43% -
  Horiz. % 179.21% 110.43% 103.57% 105.25% 110.84% 100.43% 100.00%
EPS 2.13 1.22 0.90 -1.98 -0.29 -6.18 -9.17 -
  QoQ % 74.59% 35.56% 145.45% -582.76% 95.31% 32.61% -
  Horiz. % -23.23% -13.30% -9.81% 21.59% 3.16% 67.39% 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 3.0000 3.0000 3.0000 -84.60%
  QoQ % 50.00% 20.00% 11.11% -97.00% 0.00% 0.00% -
  Horiz. % 6.00% 4.00% 3.33% 3.00% 100.00% 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 207.27 127.73 120.14 121.67 128.09 115.92 115.49 47.52%
  QoQ % 62.27% 6.32% -1.26% -5.01% 10.50% 0.37% -
  Horiz. % 179.47% 110.60% 104.03% 105.35% 110.91% 100.37% 100.00%
EPS 1.94 1.11 0.82 -1.81 -0.26 -5.62 -8.35 -
  QoQ % 74.77% 35.37% 145.30% -596.15% 95.37% 32.69% -
  Horiz. % -23.23% -13.29% -9.82% 21.68% 3.11% 67.31% 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 0.1642 0.1095 0.0915 0.0821 2.7349 2.7317 2.7330 -84.58%
  QoQ % 49.95% 19.67% 11.45% -97.00% 0.12% -0.05% -
  Horiz. % 6.01% 4.01% 3.35% 3.00% 100.07% 99.95% 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 0.42 0.82 1.52 1.72 1.64 2.28 2.18 -66.54%
  QoQ % -48.78% -46.05% -11.63% 4.88% -28.07% 4.59% -
  Horiz. % 19.27% 37.61% 69.72% 78.90% 75.23% 104.59% 100.00%
P/EPS 45.07 94.26 221.11 -115.66 -794.97 -46.96 -30.12 -
  QoQ % -52.19% -57.37% 291.17% 85.45% -1,592.87% -55.91% -
  Horiz. % -149.63% -312.95% -734.10% 384.00% 2,639.34% 155.91% 100.00%
EY 2.22 1.06 0.45 -0.86 -0.13 -2.13 -3.32 -
  QoQ % 109.43% 135.56% 152.33% -561.54% 93.90% 35.84% -
  Horiz. % -66.87% -31.93% -13.55% 25.90% 3.92% 64.16% 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 0.77 0.97 0.92 221.54%
  QoQ % -44.36% -51.86% -21.78% 3,203.90% -20.62% 5.43% -
  Horiz. % 579.35% 1,041.30% 2,163.04% 2,765.22% 83.70% 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 0.58 0.78 0.93 1.67 1.69 2.04 2.24 -59.28%
  QoQ % -25.64% -16.13% -44.31% -1.18% -17.16% -8.93% -
  Horiz. % 25.89% 34.82% 41.52% 74.55% 75.45% 91.07% 100.00%
P/EPS 61.97 89.34 135.56 -112.63 -822.62 -42.10 -31.00 -
  QoQ % -30.64% -34.10% 220.36% 86.31% -1,853.97% -35.81% -
  Horiz. % -199.90% -288.19% -437.29% 363.32% 2,653.61% 135.81% 100.00%
EY 1.61 1.12 0.74 -0.89 -0.12 -2.38 -3.23 -
  QoQ % 43.75% 51.35% 183.15% -641.67% 94.96% 26.32% -
  Horiz. % -49.85% -34.67% -22.91% 27.55% 3.72% 73.68% 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 0.79 0.87 0.95 289.02%
  QoQ % -19.27% -25.57% -50.77% 3,036.71% -9.20% -8.42% -
  Horiz. % 771.58% 955.79% 1,284.21% 2,608.42% 83.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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