[PUNCAK] QoQ Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 123,799 110,415 98,186 71,769 72,193 57,008 29,496 159.97% QoQ % 12.12% 12.45% 36.81% -0.59% 26.64% 93.27% - Horiz. % 419.71% 374.34% 332.88% 243.32% 244.76% 193.27% 100.00%
PBT -16,518 -15,816 -15,947 -76,721 -25,877 -2,406 -14,061 11.32% QoQ % -4.44% 0.82% 79.21% -196.48% -975.52% 82.89% - Horiz. % 117.47% 112.48% 113.41% 545.63% 184.03% 17.11% 100.00%
Tax -1,764 -1,321 -3,134 -52,746 -1,249 -2,554 -436 153.69% QoQ % -33.54% 57.85% 94.06% -4,123.06% 51.10% -485.78% - Horiz. % 404.59% 302.98% 718.81% 12,097.71% 286.47% 585.78% 100.00%
NP -18,282 -17,137 -19,081 -129,467 -27,126 -4,960 -14,497 16.71% QoQ % -6.68% 10.19% 85.26% -377.28% -446.90% 65.79% - Horiz. % 126.11% 118.21% 131.62% 893.06% 187.11% 34.21% 100.00%
NP to SH -16,873 -15,667 -17,690 -125,405 -26,305 -4,260 -13,692 14.93% QoQ % -7.70% 11.44% 85.89% -376.73% -517.49% 68.89% - Horiz. % 123.23% 114.42% 129.20% 915.90% 192.12% 31.11% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 142,081 127,552 117,267 201,236 99,319 61,968 43,993 118.34% QoQ % 11.39% 8.77% -41.73% 102.62% 60.27% 40.86% - Horiz. % 322.96% 289.94% 266.56% 457.43% 225.76% 140.86% 100.00%
Net Worth 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 1,516,167 1,520,639 -9.23% QoQ % -1.34% -1.00% -1.31% -8.41% -1.77% -0.29% - Horiz. % 86.47% 87.65% 88.53% 89.71% 97.94% 99.71% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - 2,236 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 1,516,167 1,520,639 -9.23% QoQ % -1.34% -1.00% -1.31% -8.41% -1.77% -0.29% - Horiz. % 86.47% 87.65% 88.53% 89.71% 97.94% 99.71% 100.00%
NOSH 447,248 447,248 447,248 447,247 447,247 447,247 447,247 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -14.77 % -15.52 % -19.43 % -180.39 % -37.57 % -8.70 % -49.15 % -55.10% QoQ % 4.83% 20.12% 89.23% -380.14% -331.84% 82.30% - Horiz. % 30.05% 31.58% 39.53% 367.02% 76.44% 17.70% 100.00%
ROE -1.28 % -1.18 % -1.31 % -9.19 % -1.77 % -0.28 % -0.90 % 26.44% QoQ % -8.47% 9.92% 85.75% -419.21% -532.14% 68.89% - Horiz. % 142.22% 131.11% 145.56% 1,021.11% 196.67% 31.11% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.68 24.69 21.95 16.05 16.14 12.75 6.60 159.84% QoQ % 12.11% 12.48% 36.76% -0.56% 26.59% 93.18% - Horiz. % 419.39% 374.09% 332.58% 243.18% 244.55% 193.18% 100.00%
EPS -3.77 -3.50 -3.96 -28.04 -5.88 -0.95 -3.06 14.91% QoQ % -7.71% 11.62% 85.88% -376.87% -518.95% 68.95% - Horiz. % 123.20% 114.38% 129.41% 916.34% 192.16% 31.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9400 2.9800 3.0100 3.0500 3.3300 3.3900 3.4000 -9.23% QoQ % -1.34% -1.00% -1.31% -8.41% -1.77% -0.29% - Horiz. % 86.47% 87.65% 88.53% 89.71% 97.94% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.55 24.58 21.85 15.97 16.07 12.69 6.57 159.81% QoQ % 12.08% 12.49% 36.82% -0.62% 26.64% 93.15% - Horiz. % 419.33% 374.12% 332.57% 243.07% 244.60% 193.15% 100.00%
EPS -3.76 -3.49 -3.94 -27.91 -5.85 -0.95 -3.05 14.96% QoQ % -7.74% 11.42% 85.88% -377.09% -515.79% 68.85% - Horiz. % 123.28% 114.43% 129.18% 915.08% 191.80% 31.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9267 2.9665 2.9964 3.0362 3.3149 3.3746 3.3846 -9.23% QoQ % -1.34% -1.00% -1.31% -8.41% -1.77% -0.30% - Horiz. % 86.47% 87.65% 88.53% 89.71% 97.94% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2650 0.3350 0.3600 0.3500 0.5050 0.5100 0.4950 -
P/RPS 0.96 1.36 1.64 2.18 3.13 4.00 7.51 -74.59% QoQ % -29.41% -17.07% -24.77% -30.35% -21.75% -46.74% - Horiz. % 12.78% 18.11% 21.84% 29.03% 41.68% 53.26% 100.00%
P/EPS -7.02 -9.56 -9.10 -1.25 -8.59 -53.54 -16.17 -42.64% QoQ % 26.57% -5.05% -628.00% 85.45% 83.96% -231.11% - Horiz. % 43.41% 59.12% 56.28% 7.73% 53.12% 331.11% 100.00%
EY -14.24 -10.46 -10.99 -80.11 -11.65 -1.87 -6.18 74.37% QoQ % -36.14% 4.82% 86.28% -587.64% -522.99% 69.74% - Horiz. % 230.42% 169.26% 177.83% 1,296.28% 188.51% 30.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.09 0.11 0.12 0.11 0.15 0.15 0.15 -28.84% QoQ % -18.18% -8.33% 9.09% -26.67% 0.00% 0.00% - Horiz. % 60.00% 73.33% 80.00% 73.33% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 30/05/19 27/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.2750 0.3150 0.3450 0.3950 0.4350 0.5450 0.5250 -
P/RPS 0.99 1.28 1.57 2.46 2.69 4.28 7.96 -75.05% QoQ % -22.66% -18.47% -36.18% -8.55% -37.15% -46.23% - Horiz. % 12.44% 16.08% 19.72% 30.90% 33.79% 53.77% 100.00%
P/EPS -7.29 -8.99 -8.72 -1.41 -7.40 -57.22 -17.15 -43.44% QoQ % 18.91% -3.10% -518.44% 80.95% 87.07% -233.64% - Horiz. % 42.51% 52.42% 50.85% 8.22% 43.15% 333.64% 100.00%
EY -13.72 -11.12 -11.46 -70.99 -13.52 -1.75 -5.83 76.83% QoQ % -23.38% 2.97% 83.86% -425.07% -672.57% 69.98% - Horiz. % 235.33% 190.74% 196.57% 1,217.67% 231.90% 30.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.09 0.11 0.11 0.13 0.13 0.16 0.15 -28.84% QoQ % -18.18% 0.00% -15.38% 0.00% -18.75% 6.67% - Horiz. % 60.00% 73.33% 73.33% 86.67% 86.67% 106.67% 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.
Comment
PNHB - Q1 2019.pdf 
