[PUC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -163.4%
YoY- 55.4%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,824 11,104 15,651 17,230 17,880 15,084 6,431 50.13%
PBT -1,516 -2,248 -3,867 -258 408 360 -668 72.78%
Tax 0 0 29 0 0 0 -26 -
NP -1,516 -2,248 -3,838 -258 408 360 -694 68.43%
-
NP to SH -1,516 -2,248 -3,838 -258 408 360 -694 68.43%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 13,340 13,352 19,489 17,489 17,472 14,724 7,125 51.96%
-
Net Worth 7,962 8,092 8,622 9,744 10,162 10,162 9,947 -13.80%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 7,962 8,092 8,622 9,744 10,162 10,162 9,947 -13.80%
NOSH 75,049 74,933 75,107 74,615 75,555 75,000 74,623 0.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -12.82% -20.24% -24.52% -1.50% 2.28% 2.39% -10.79% -
ROE -19.04% -27.78% -44.51% -2.65% 4.01% 3.54% -6.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.75 14.82 20.84 23.09 23.66 20.11 8.62 49.51%
EPS -2.02 -3.00 -5.11 -0.35 0.54 0.48 -0.93 67.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.108 0.1148 0.1306 0.1345 0.1355 0.1333 -14.12%
Adjusted Per Share Value based on latest NOSH - 75,094
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.45 0.42 0.60 0.66 0.68 0.57 0.25 48.02%
EPS -0.06 -0.09 -0.15 -0.01 0.02 0.01 -0.03 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0031 0.0033 0.0037 0.0039 0.0039 0.0038 -14.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.18 0.20 0.20 0.25 0.38 0.44 0.50 -
P/RPS 1.14 1.35 0.96 1.08 1.61 2.19 5.80 -66.22%
P/EPS -8.91 -6.67 -3.91 -72.12 70.37 91.67 -53.76 -69.86%
EY -11.22 -15.00 -25.55 -1.39 1.42 1.09 -1.86 231.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.85 1.74 1.91 2.83 3.25 3.75 -41.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 30/05/05 28/02/05 23/11/04 19/08/04 28/05/04 27/02/04 -
Price 0.16 0.20 0.29 0.22 0.27 0.38 0.50 -
P/RPS 1.02 1.35 1.39 0.95 1.14 1.89 5.80 -68.64%
P/EPS -7.92 -6.67 -5.68 -63.46 50.00 79.17 -53.76 -72.13%
EY -12.63 -15.00 -17.62 -1.58 2.00 1.26 -1.86 259.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.85 2.53 1.68 2.01 2.80 3.75 -45.50%

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