[PUC] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -34.83%
YoY- 349.24%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 34,796 53,429 49,976 56,576 66,324 21,131 21,605 37.43%
PBT 4,540 10,061 10,717 9,888 14,912 1,706 2,373 54.17%
Tax 0 -223 -674 -438 -368 -500 -594 -
NP 4,540 9,838 10,042 9,450 14,544 1,206 1,778 86.92%
-
NP to SH 4,684 9,849 10,065 9,470 14,532 1,206 1,778 90.85%
-
Tax Rate 0.00% 2.22% 6.29% 4.43% 2.47% 29.31% 25.03% -
Total Cost 30,256 43,591 39,933 47,126 51,780 19,925 19,826 32.58%
-
Net Worth 12,678,736 117,256 111,538 10,763,669 10,645,535 12,079 15,712 8602.97%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 9 - -
Div Payout % - - - - - 0.81% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 12,678,736 117,256 111,538 10,763,669 10,645,535 12,079 15,712 8602.97%
NOSH 1,064,545 994,545 848,202 845,535 844,883 97,258 95,285 400.49%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.05% 18.41% 20.09% 16.70% 21.93% 5.71% 8.23% -
ROE 0.04% 8.40% 9.02% 0.09% 0.14% 9.98% 11.32% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.27 5.37 5.89 6.69 7.85 21.73 22.67 -72.52%
EPS 0.44 1.09 1.19 1.12 1.72 1.24 1.87 -61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 11.91 0.1179 0.1315 12.73 12.60 0.1242 0.1649 1638.84%
Adjusted Per Share Value based on latest NOSH - 847,692
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.33 2.04 1.90 2.16 2.53 0.81 0.82 38.08%
EPS 0.18 0.38 0.38 0.36 0.55 0.05 0.07 87.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8312 0.0447 0.0425 4.1015 4.0564 0.0046 0.006 8590.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.155 0.135 0.21 0.185 0.165 0.245 0.195 -
P/RPS 4.74 2.51 3.56 2.76 2.10 1.13 0.86 212.34%
P/EPS 35.23 13.63 17.70 16.52 9.59 19.76 10.45 125.00%
EY 2.84 7.34 5.65 6.05 10.42 5.06 9.57 -55.54%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.01 1.15 1.60 0.01 0.01 1.97 1.18 -95.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 22/11/13 -
Price 0.135 0.145 0.195 0.235 0.14 0.185 0.245 -
P/RPS 4.13 2.70 3.31 3.51 1.78 0.85 1.08 144.74%
P/EPS 30.68 14.64 16.43 20.98 8.14 14.92 13.13 76.17%
EY 3.26 6.83 6.09 4.77 12.29 6.70 7.62 -43.25%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.01 1.23 1.48 0.02 0.01 1.49 1.49 -96.45%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment