Highlights

[PUNCAK] QoQ TTM Result on 2011-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     57.17%    YoY -     -776.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,274,175 2,591,509 2,235,764 2,182,721 2,161,824 2,120,144 2,006,107 8.71%
  QoQ % -12.25% 15.91% 2.43% 0.97% 1.97% 5.68% -
  Horiz. % 113.36% 129.18% 111.45% 108.80% 107.76% 105.68% 100.00%
PBT 29,593 -75,163 -85,851 -85,482 -120,764 -108,313 -67,904 -
  QoQ % 139.37% 12.45% -0.43% 29.22% -11.50% -59.51% -
  Horiz. % -43.58% 110.69% 126.43% 125.89% 177.85% 159.51% 100.00%
Tax -34,013 -8,559 23,389 15,716 26,785 35,308 13,259 -
  QoQ % -297.39% -136.59% 48.82% -41.33% -24.14% 166.29% -
  Horiz. % -256.53% -64.55% 176.40% 118.53% 202.01% 266.29% 100.00%
NP -4,420 -83,722 -62,462 -69,766 -93,979 -73,005 -54,645 -81.27%
  QoQ % 94.72% -34.04% 10.47% 25.76% -28.73% -33.60% -
  Horiz. % 8.09% 153.21% 114.31% 127.67% 171.98% 133.60% 100.00%
NP to SH 66,887 9,320 -596 -30,862 -72,065 -72,341 -67,449 -
  QoQ % 617.67% 1,663.76% 98.07% 57.17% 0.38% -7.25% -
  Horiz. % -99.17% -13.82% 0.88% 45.76% 106.84% 107.25% 100.00%
Tax Rate 114.94 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 2,278,595 2,675,231 2,298,226 2,252,487 2,255,803 2,193,149 2,060,752 6.92%
  QoQ % -14.83% 16.40% 2.03% -0.15% 2.86% 6.42% -
  Horiz. % 110.57% 129.82% 111.52% 109.30% 109.47% 106.42% 100.00%
Net Worth 0 73,783 49,190 41,111 36,872 1,228,750 1,227,311 -
  QoQ % 0.00% 50.00% 19.65% 11.49% -97.00% 0.12% -
  Horiz. % 0.00% 6.01% 4.01% 3.35% 3.00% 100.12% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 73,783 49,190 41,111 36,872 1,228,750 1,227,311 -
  QoQ % 0.00% 50.00% 19.65% 11.49% -97.00% 0.12% -
  Horiz. % 0.00% 6.01% 4.01% 3.35% 3.00% 100.12% 100.00%
NOSH 409,007 409,906 409,918 411,111 409,696 409,583 409,103 -0.02%
  QoQ % -0.22% -0.00% -0.29% 0.35% 0.03% 0.12% -
  Horiz. % 99.98% 100.20% 100.20% 100.49% 100.14% 100.12% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.19 % -3.23 % -2.79 % -3.20 % -4.35 % -3.44 % -2.72 % -83.01%
  QoQ % 94.12% -15.77% 12.81% 26.44% -26.45% -26.47% -
  Horiz. % 6.99% 118.75% 102.57% 117.65% 159.93% 126.47% 100.00%
ROE - % 12.63 % -1.21 % -75.07 % -195.44 % -5.89 % -5.50 % -
  QoQ % 0.00% 1,143.80% 98.39% 61.59% -3,218.17% -7.09% -
  Horiz. % 0.00% -229.64% 22.00% 1,364.91% 3,553.45% 107.09% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 556.02 632.22 545.42 530.93 527.66 517.63 490.37 8.73%
  QoQ % -12.05% 15.91% 2.73% 0.62% 1.94% 5.56% -
  Horiz. % 113.39% 128.93% 111.23% 108.27% 107.60% 105.56% 100.00%
EPS 16.35 2.27 -0.15 -7.51 -17.59 -17.66 -16.49 -
  QoQ % 620.26% 1,613.33% 98.00% 57.31% 0.40% -7.10% -
  Horiz. % -99.15% -13.77% 0.91% 45.54% 106.67% 107.10% 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 0.0000 0.1800 0.1200 0.1000 0.0900 3.0000 3.0000 -
  QoQ % 0.00% 50.00% 20.00% 11.11% -97.00% 0.00% -
  Horiz. % 0.00% 6.00% 4.00% 3.33% 3.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 506.18 576.81 497.63 485.82 481.17 471.89 446.51 8.71%
  QoQ % -12.24% 15.91% 2.43% 0.97% 1.97% 5.68% -
  Horiz. % 113.36% 129.18% 111.45% 108.80% 107.76% 105.68% 100.00%
EPS 14.89 2.07 -0.13 -6.87 -16.04 -16.10 -15.01 -
  QoQ % 619.32% 1,692.31% 98.11% 57.17% 0.37% -7.26% -
  Horiz. % -99.20% -13.79% 0.87% 45.77% 106.86% 107.26% 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 0.0000 0.1642 0.1095 0.0915 0.0821 2.7349 2.7317 -
  QoQ % 0.00% 49.95% 19.67% 11.45% -97.00% 0.12% -
  Horiz. % 0.00% 6.01% 4.01% 3.35% 3.01% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.4000 0.9600 1.1500 1.9900 2.2900 2.3000 2.9000 -
P/RPS 0.25 0.15 0.21 0.37 0.43 0.44 0.59 -43.56%
  QoQ % 66.67% -28.57% -43.24% -13.95% -2.27% -25.42% -
  Horiz. % 42.37% 25.42% 35.59% 62.71% 72.88% 74.58% 100.00%
P/EPS 8.56 42.22 -790.95 -26.51 -13.02 -13.02 -17.59 -
  QoQ % -79.73% 105.34% -2,883.59% -103.61% 0.00% 25.98% -
  Horiz. % -48.66% -240.02% 4,496.59% 150.71% 74.02% 74.02% 100.00%
EY 11.68 2.37 -0.13 -3.77 -7.68 -7.68 -5.69 -
  QoQ % 392.83% 1,923.08% 96.55% 50.91% 0.00% -34.97% -
  Horiz. % -205.27% -41.65% 2.28% 66.26% 134.97% 134.97% 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 0.00 5.33 9.58 19.90 25.44 0.77 0.97 -
  QoQ % 0.00% -44.36% -51.86% -21.78% 3,203.90% -20.62% -
  Horiz. % 0.00% 549.48% 987.63% 2,051.55% 2,622.68% 79.38% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 25/11/10 -
Price 1.3100 1.3200 1.0900 1.2200 2.2300 2.3800 2.6000 -
P/RPS 0.24 0.21 0.20 0.23 0.42 0.46 0.53 -41.00%
  QoQ % 14.29% 5.00% -13.04% -45.24% -8.70% -13.21% -
  Horiz. % 45.28% 39.62% 37.74% 43.40% 79.25% 86.79% 100.00%
P/EPS 8.01 58.06 -749.68 -16.25 -12.68 -13.48 -15.77 -
  QoQ % -86.20% 107.74% -4,513.42% -28.15% 5.93% 14.52% -
  Horiz. % -50.79% -368.17% 4,753.84% 103.04% 80.41% 85.48% 100.00%
EY 12.48 1.72 -0.13 -6.15 -7.89 -7.42 -6.34 -
  QoQ % 625.58% 1,423.08% 97.89% 22.05% -6.33% -17.03% -
  Horiz. % -196.85% -27.13% 2.05% 97.00% 124.45% 117.03% 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 0.00 7.33 9.08 12.20 24.78 0.79 0.87 -
  QoQ % 0.00% -19.27% -25.57% -50.77% 3,036.71% -9.20% -
  Horiz. % 0.00% 842.53% 1,043.68% 1,402.30% 2,848.28% 90.80% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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