[PUNCAK] YoY Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 332,581 471,467 573,856 520,813 494,175 354,893 343,900 -0.56% YoY % -29.46% -17.84% 10.18% 5.39% 39.25% 3.20% - Horiz. % 96.71% 137.09% 166.87% 151.44% 143.70% 103.20% 100.00%
PBT 79,530 79,948 -26,356 -25,987 98,257 20,963 35,255 14.51% YoY % -0.52% 403.34% -1.42% -126.45% 368.72% -40.54% - Horiz. % 225.59% 226.77% -74.76% -73.71% 278.70% 59.46% 100.00%
Tax -23,764 -3,954 8,217 544 -25,942 -15,305 -5,369 28.11% YoY % -501.01% -148.12% 1,410.48% 102.10% -69.50% -185.06% - Horiz. % 442.62% 73.65% -153.05% -10.13% 483.18% 285.06% 100.00%
NP 55,766 75,994 -18,139 -25,443 72,315 5,658 29,886 10.95% YoY % -26.62% 518.95% 28.71% -135.18% 1,178.10% -81.07% - Horiz. % 186.60% 254.28% -60.69% -85.13% 241.97% 18.93% 100.00%
NP to SH 55,966 76,104 5,001 -25,265 46,745 12,464 26,467 13.28% YoY % -26.46% 1,421.78% 119.79% -154.05% 275.04% -52.91% - Horiz. % 211.46% 287.54% 18.90% -95.46% 176.62% 47.09% 100.00%
Tax Rate 29.88 % 4.95 % - % - % 26.40 % 73.01 % 15.23 % 11.88% YoY % 503.64% 0.00% 0.00% 0.00% -63.84% 379.38% - Horiz. % 196.19% 32.50% 0.00% 0.00% 173.34% 479.38% 100.00%
Total Cost 276,815 395,473 591,995 546,256 421,860 349,235 314,014 -2.08% YoY % -30.00% -33.20% 8.37% 29.49% 20.80% 11.22% - Horiz. % 88.15% 125.94% 188.53% 173.96% 134.34% 111.22% 100.00%
Net Worth 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 6.04% YoY % 251.65% 914.63% -95.99% -16.41% 8.85% 9.30% - Horiz. % 142.22% 40.44% 3.99% 99.45% 118.97% 109.30% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 6.04% YoY % 251.65% 914.63% -95.99% -16.41% 8.85% 9.30% - Horiz. % 142.22% 40.44% 3.99% 99.45% 118.97% 109.30% 100.00%
NOSH 409,108 409,095 409,918 409,103 408,967 408,745 411,350 -0.09% YoY % 0.00% -0.20% 0.20% 0.03% 0.05% -0.63% - Horiz. % 99.45% 99.45% 99.65% 99.45% 99.42% 99.37% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.77 % 16.12 % -3.16 % -4.89 % 14.63 % 1.59 % 8.69 % 11.57% YoY % 4.03% 610.13% 35.38% -133.42% 820.13% -81.70% - Horiz. % 192.98% 185.50% -36.36% -56.27% 168.35% 18.30% 100.00%
ROE 3.19 % 15.25 % 10.17 % -2.06 % 3.18 % 0.92 % 2.14 % 6.87% YoY % -79.08% 49.95% 593.69% -164.78% 245.65% -57.01% - Horiz. % 149.07% 712.62% 475.23% -96.26% 148.60% 42.99% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 81.29 115.25 139.99 127.31 120.83 86.82 83.60 -0.47% YoY % -29.47% -17.67% 9.96% 5.36% 39.17% 3.85% - Horiz. % 97.24% 137.86% 167.45% 152.28% 144.53% 103.85% 100.00%
EPS 13.68 18.60 1.22 -6.18 11.43 3.05 6.44 13.37% YoY % -26.45% 1,424.59% 119.74% -154.07% 274.75% -52.64% - Horiz. % 212.42% 288.82% 18.94% -95.96% 177.48% 47.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.2900 1.2200 0.1200 3.0000 3.5900 3.3000 3.0000 6.14% YoY % 251.64% 916.67% -96.00% -16.43% 8.79% 10.00% - Horiz. % 143.00% 40.67% 4.00% 100.00% 119.67% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.02 104.94 127.73 115.92 109.99 78.99 76.54 -0.56% YoY % -29.46% -17.84% 10.19% 5.39% 39.25% 3.20% - Horiz. % 96.71% 137.10% 166.88% 151.45% 143.70% 103.20% 100.00%
EPS 12.46 16.94 1.11 -5.62 10.40 2.77 5.89 13.29% YoY % -26.45% 1,426.13% 119.75% -154.04% 275.45% -52.97% - Horiz. % 211.54% 287.61% 18.85% -95.42% 176.57% 47.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.9064 1.1109 0.1095 2.7317 3.2678 3.0022 2.7467 6.04% YoY % 251.64% 914.52% -95.99% -16.41% 8.85% 9.30% - Horiz. % 142.22% 40.44% 3.99% 99.45% 118.97% 109.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.1400 1.3200 1.1500 2.9000 3.2300 2.9100 4.3600 -
P/RPS 3.86 1.15 0.82 2.28 2.67 3.35 5.22 -4.90% YoY % 235.65% 40.24% -64.04% -14.61% -20.30% -35.82% - Horiz. % 73.95% 22.03% 15.71% 43.68% 51.15% 64.18% 100.00%
P/EPS 22.95 7.10 94.26 -46.96 28.26 95.43 67.76 -16.50% YoY % 223.24% -92.47% 300.72% -266.17% -70.39% 40.84% - Horiz. % 33.87% 10.48% 139.11% -69.30% 41.71% 140.84% 100.00%
EY 4.36 14.09 1.06 -2.13 3.54 1.05 1.48 19.71% YoY % -69.06% 1,229.25% 149.77% -160.17% 237.14% -29.05% - Horiz. % 294.59% 952.03% 71.62% -143.92% 239.19% 70.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.73 1.08 9.58 0.97 0.90 0.88 1.45 -10.80% YoY % -32.41% -88.73% 887.63% 7.78% 2.27% -39.31% - Horiz. % 50.34% 74.48% 660.69% 66.90% 62.07% 60.69% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 20/11/08 22/11/07 -
Price 3.4000 1.2900 1.0900 2.6000 3.1700 2.3000 4.7000 -
P/RPS 4.18 1.12 0.78 2.04 2.62 2.65 5.62 -4.81% YoY % 273.21% 43.59% -61.76% -22.14% -1.13% -52.85% - Horiz. % 74.38% 19.93% 13.88% 36.30% 46.62% 47.15% 100.00%
P/EPS 24.85 6.93 89.34 -42.10 27.73 75.43 73.05 -16.44% YoY % 258.59% -92.24% 312.21% -251.82% -63.24% 3.26% - Horiz. % 34.02% 9.49% 122.30% -57.63% 37.96% 103.26% 100.00%
EY 4.02 14.42 1.12 -2.38 3.61 1.33 1.37 19.63% YoY % -72.12% 1,187.50% 147.06% -165.93% 171.43% -2.92% - Horiz. % 293.43% 1,052.55% 81.75% -173.72% 263.50% 97.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 1.06 9.08 0.87 0.88 0.70 1.57 -10.81% YoY % -25.47% -88.33% 943.68% -1.14% 25.71% -55.41% - Horiz. % 50.32% 67.52% 578.34% 55.41% 56.05% 44.59% 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
20101125.pdf 
