[PUC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.73%
YoY- 68.59%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,604 22,212 15,249 16,477 16,302 15,564 15,325 17.85%
PBT 1,260 1,604 268 780 792 856 -19 -
Tax -182 -232 -14 0 -68 0 102 -
NP 1,078 1,372 254 780 724 856 83 453.39%
-
NP to SH 1,078 1,372 254 780 724 856 83 453.39%
-
Tax Rate 14.44% 14.46% 5.22% 0.00% 8.59% 0.00% - -
Total Cost 18,526 20,840 14,995 15,697 15,578 14,708 15,242 13.90%
-
Net Worth 9,193 9,146 8,560 8,987 8,695 8,666 8,349 6.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,193 9,146 8,560 8,987 8,695 8,666 8,349 6.63%
NOSH 75,915 76,222 75,161 75,974 75,416 76,428 75,428 0.43%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.50% 6.18% 1.67% 4.73% 4.44% 5.50% 0.54% -
ROE 11.73% 15.00% 2.97% 8.68% 8.33% 9.88% 0.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.82 29.14 20.29 21.69 21.62 20.36 20.32 17.33%
EPS 1.42 1.80 0.34 1.03 0.96 1.12 0.11 451.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.12 0.1139 0.1183 0.1153 0.1134 0.1107 6.17%
Adjusted Per Share Value based on latest NOSH - 74,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.71 0.80 0.55 0.60 0.59 0.56 0.55 18.57%
EPS 0.04 0.05 0.01 0.03 0.03 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0033 0.0031 0.0032 0.0031 0.0031 0.003 6.56%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.11 0.12 0.16 0.14 0.16 0.13 -
P/RPS 0.58 0.38 0.59 0.74 0.65 0.79 0.64 -6.35%
P/EPS 10.56 6.11 35.51 15.58 14.58 14.29 118.14 -80.03%
EY 9.47 16.36 2.82 6.42 6.86 7.00 0.85 399.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.92 1.05 1.35 1.21 1.41 1.17 3.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 29/02/08 13/11/07 30/08/07 30/05/07 28/02/07 -
Price 0.15 0.12 0.10 0.14 0.10 0.12 0.20 -
P/RPS 0.58 0.41 0.49 0.65 0.46 0.59 0.98 -29.53%
P/EPS 10.56 6.67 29.59 13.64 10.42 10.71 181.76 -85.02%
EY 9.47 15.00 3.38 7.33 9.60 9.33 0.55 567.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.00 0.88 1.18 0.87 1.06 1.81 -22.30%

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