[PUC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 125.93%
YoY- -50.95%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,302 15,160 15,513 16,084 14,638 14,856 13,915 6.55%
PBT 1,976 2,080 1,164 866 384 400 1,195 39.96%
Tax -494 -520 -401 -216 -96 -100 -400 15.15%
NP 1,482 1,560 763 650 288 300 795 51.64%
-
NP to SH 1,482 1,560 763 650 288 300 795 51.64%
-
Tax Rate 25.00% 25.00% 34.45% 24.94% 25.00% 25.00% 33.47% -
Total Cost 13,820 13,600 14,750 15,433 14,350 14,556 13,120 3.53%
-
Net Worth 13,882 3,188 11,465 11,902 10,769 102 10,283 22.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 13,882 3,188 11,465 11,902 10,769 102 10,283 22.21%
NOSH 93,797 21,546 78,584 76,249 75,789 750 76,173 14.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.69% 10.29% 4.92% 4.05% 1.97% 2.02% 5.71% -
ROE 10.68% 48.92% 6.65% 5.47% 2.67% 294.12% 7.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.31 70.36 19.74 21.09 19.31 1,980.80 18.27 -7.30%
EPS 1.58 7.24 0.97 0.85 0.38 40.00 1.05 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.148 0.1459 0.1561 0.1421 0.136 0.135 6.33%
Adjusted Per Share Value based on latest NOSH - 83,658
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.58 0.58 0.59 0.61 0.56 0.57 0.53 6.21%
EPS 0.06 0.06 0.03 0.02 0.01 0.01 0.03 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0012 0.0044 0.0045 0.0041 0.00 0.0039 22.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.16 0.15 0.13 0.14 0.14 0.12 -
P/RPS 0.74 0.23 0.76 0.62 0.72 0.01 0.66 7.94%
P/EPS 7.59 2.21 15.45 15.23 36.84 0.35 11.50 -24.25%
EY 13.17 45.25 6.47 6.56 2.71 285.71 8.70 31.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.08 1.03 0.83 0.99 1.03 0.89 -6.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 25/02/11 30/11/10 20/08/10 25/05/10 25/02/10 -
Price 0.11 0.125 0.17 0.12 0.14 0.12 0.17 -
P/RPS 0.67 0.18 0.86 0.57 0.72 0.01 0.93 -19.68%
P/EPS 6.96 1.73 17.51 14.06 36.84 0.30 16.29 -43.36%
EY 14.36 57.92 5.71 7.11 2.71 333.33 6.14 76.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.17 0.77 0.99 0.88 1.26 -29.93%

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