Highlights

[PUNCAK] QoQ TTM Result on 2016-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -169.43%    YoY -     -117.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 73,754 66,592 83,088 138,184 188,565 416,824 563,791 -74.07%
  QoQ % 10.76% -19.85% -39.87% -26.72% -54.76% -26.07% -
  Horiz. % 13.08% 11.81% 14.74% 24.51% 33.45% 73.93% 100.00%
PBT -192,323 -266,993 -178,905 -180,114 -140,542 -6,101 -602 4,492.34%
  QoQ % 27.97% -49.24% 0.67% -28.16% -2,203.59% -913.46% -
  Horiz. % 31,947.34% 44,351.00% 29,718.44% 29,919.27% 23,345.85% 1,013.46% 100.00%
Tax -54,531 -890 53,210 131,986 203,762 252,286 267,509 -
  QoQ % -6,027.08% -101.67% -59.69% -35.23% -19.23% -5.69% -
  Horiz. % -20.38% -0.33% 19.89% 49.34% 76.17% 94.31% 100.00%
NP -246,854 -267,883 -125,695 -48,128 63,220 246,185 266,907 -
  QoQ % 7.85% -113.12% -161.17% -176.13% -74.32% -7.76% -
  Horiz. % -92.49% -100.37% -47.09% -18.03% 23.69% 92.24% 100.00%
NP to SH -40,997 -61,154 -123,442 -45,641 65,738 247,163 267,367 -
  QoQ % 32.96% 50.46% -170.46% -169.43% -73.40% -7.56% -
  Horiz. % -15.33% -22.87% -46.17% -17.07% 24.59% 92.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 320,608 334,475 208,783 186,312 125,345 170,639 296,884 5.23%
  QoQ % -4.15% 60.20% 12.06% 48.64% -26.54% -42.52% -
  Horiz. % 107.99% 112.66% 70.32% 62.76% 42.22% 57.48% 100.00%
Net Worth 1,748,295 1,531,806 1,627,840 1,648,495 1,607,085 2,233,006 2,175,725 -13.51%
  QoQ % 14.13% -5.90% -1.25% 2.58% -28.03% 2.63% -
  Horiz. % 80.35% 70.40% 74.82% 75.77% 73.86% 102.63% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 412,222 0 412,222 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % - % - % - % - % 627.07 % - % 154.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 406.71% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,748,295 1,531,806 1,627,840 1,648,495 1,607,085 2,233,006 2,175,725 -13.51%
  QoQ % 14.13% -5.90% -1.25% 2.58% -28.03% 2.63% -
  Horiz. % 80.35% 70.40% 74.82% 75.77% 73.86% 102.63% 100.00%
NOSH 449,433 449,210 449,679 449,181 428,556 411,993 412,069 5.93%
  QoQ % 0.05% -0.10% 0.11% 4.81% 4.02% -0.02% -
  Horiz. % 109.07% 109.01% 109.13% 109.01% 104.00% 99.98% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -334.70 % -402.28 % -151.28 % -34.83 % 33.53 % 59.06 % 47.34 % -
  QoQ % 16.80% -165.92% -334.34% -203.88% -43.23% 24.76% -
  Horiz. % -707.01% -849.77% -319.56% -73.57% 70.83% 124.76% 100.00%
ROE -2.34 % -3.99 % -7.58 % -2.77 % 4.09 % 11.07 % 12.29 % -
  QoQ % 41.35% 47.36% -173.65% -167.73% -63.05% -9.93% -
  Horiz. % -19.04% -32.47% -61.68% -22.54% 33.28% 90.07% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.41 14.82 18.48 30.76 44.00 101.17 136.82 -75.52%
  QoQ % 10.73% -19.81% -39.92% -30.09% -56.51% -26.06% -
  Horiz. % 11.99% 10.83% 13.51% 22.48% 32.16% 73.94% 100.00%
EPS -9.12 -13.61 -27.45 -10.16 15.34 59.99 64.88 -
  QoQ % 32.99% 50.42% -170.18% -166.23% -74.43% -7.54% -
  Horiz. % -14.06% -20.98% -42.31% -15.66% 23.64% 92.46% 100.00%
DPS 0.00 0.00 0.00 0.00 96.19 0.00 100.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 96.19% 0.00% 100.00%
NAPS 3.8900 3.4100 3.6200 3.6700 3.7500 5.4200 5.2800 -18.35%
  QoQ % 14.08% -5.80% -1.36% -2.13% -30.81% 2.65% -
  Horiz. % 73.67% 64.58% 68.56% 69.51% 71.02% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.42 14.82 18.49 30.76 41.97 92.78 125.49 -74.07%
  QoQ % 10.80% -19.85% -39.89% -26.71% -54.76% -26.07% -
  Horiz. % 13.08% 11.81% 14.73% 24.51% 33.44% 73.93% 100.00%
EPS -9.12 -13.61 -27.48 -10.16 14.63 55.01 59.51 -
  QoQ % 32.99% 50.47% -170.47% -169.45% -73.40% -7.56% -
  Horiz. % -15.33% -22.87% -46.18% -17.07% 24.58% 92.44% 100.00%
DPS 0.00 0.00 0.00 0.00 91.75 0.00 91.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 3.8913 3.4094 3.6232 3.6692 3.5770 4.9701 4.8426 -13.51%
  QoQ % 14.13% -5.90% -1.25% 2.58% -28.03% 2.63% -
  Horiz. % 80.36% 70.40% 74.82% 75.77% 73.87% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8950 1.1400 1.0400 1.3700 1.4600 2.6100 2.6200 -
P/RPS 5.45 7.69 5.63 4.45 3.32 2.58 1.91 100.54%
  QoQ % -29.13% 36.59% 26.52% 34.04% 28.68% 35.08% -
  Horiz. % 285.34% 402.62% 294.76% 232.98% 173.82% 135.08% 100.00%
P/EPS -9.81 -8.37 -3.79 -13.48 9.52 4.35 4.04 -
  QoQ % -17.20% -120.84% 71.88% -241.60% 118.85% 7.67% -
  Horiz. % -242.82% -207.18% -93.81% -333.66% 235.64% 107.67% 100.00%
EY -10.19 -11.94 -26.40 -7.42 10.51 22.99 24.76 -
  QoQ % 14.66% 54.77% -255.80% -170.60% -54.28% -7.15% -
  Horiz. % -41.16% -48.22% -106.62% -29.97% 42.45% 92.85% 100.00%
DY 0.00 0.00 0.00 0.00 65.88 0.00 38.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 172.60% 0.00% 100.00%
P/NAPS 0.23 0.33 0.29 0.37 0.39 0.48 0.50 -40.27%
  QoQ % -30.30% 13.79% -21.62% -5.13% -18.75% -4.00% -
  Horiz. % 46.00% 66.00% 58.00% 74.00% 78.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 25/08/16 30/05/16 25/02/16 24/11/15 25/08/15 -
Price 0.9600 1.0000 1.1400 1.2000 1.0900 2.8500 2.4600 -
P/RPS 5.85 6.75 6.17 3.90 2.48 2.82 1.80 118.63%
  QoQ % -13.33% 9.40% 58.21% 57.26% -12.06% 56.67% -
  Horiz. % 325.00% 375.00% 342.78% 216.67% 137.78% 156.67% 100.00%
P/EPS -10.52 -7.35 -4.15 -11.81 7.11 4.75 3.79 -
  QoQ % -43.13% -77.11% 64.86% -266.10% 49.68% 25.33% -
  Horiz. % -277.57% -193.93% -109.50% -311.61% 187.60% 125.33% 100.00%
EY -9.50 -13.61 -24.08 -8.47 14.07 21.05 26.38 -
  QoQ % 30.20% 43.48% -184.30% -160.20% -33.16% -20.20% -
  Horiz. % -36.01% -51.59% -91.28% -32.11% 53.34% 79.80% 100.00%
DY 0.00 0.00 0.00 0.00 88.25 0.00 40.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 217.10% 0.00% 100.00%
P/NAPS 0.25 0.29 0.31 0.33 0.29 0.53 0.47 -34.23%
  QoQ % -13.79% -6.45% -6.06% 13.79% -45.28% 12.77% -
  Horiz. % 53.19% 61.70% 65.96% 70.21% 61.70% 112.77% 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
 
 

494  408  520  755 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.54+0.35 
 AIRASIA 0.87+0.045 
 K1 0.515+0.07 
 HLT 0.895+0.20 
 BCMALL 0.30+0.04 
 HLT-WA 0.595+0.155 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers