[PUC] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.86%
YoY- -70.7%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,206 32,060 27,387 28,100 31,886 34,796 53,429 -37.83%
PBT 1,574 1,164 2,590 2,832 3,102 4,540 10,061 -70.99%
Tax 0 0 -104 -9 0 0 -223 -
NP 1,574 1,164 2,486 2,822 3,102 4,540 9,838 -70.56%
-
NP to SH 1,620 1,252 2,397 2,949 3,236 4,684 9,849 -70.01%
-
Tax Rate 0.00% 0.00% 4.02% 0.32% 0.00% 0.00% 2.22% -
Total Cost 24,632 30,896 24,901 25,277 28,784 30,256 43,591 -31.67%
-
Net Worth 158,152 163,072 131,072 126,715 128,900 12,678,736 117,256 22.09%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 158,152 163,072 131,072 126,715 128,900 12,678,736 117,256 22.09%
NOSH 1,012,500 1,043,333 1,089,545 1,053,333 1,078,666 1,064,545 994,545 1.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.01% 3.63% 9.08% 10.05% 9.73% 13.05% 18.41% -
ROE 1.02% 0.77% 1.83% 2.33% 2.51% 0.04% 8.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.59 3.07 2.51 2.67 2.96 3.27 5.37 -38.52%
EPS 0.16 0.12 0.22 0.28 0.30 0.44 1.09 -72.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1563 0.1203 0.1203 0.1195 11.91 0.1179 20.64%
Adjusted Per Share Value based on latest NOSH - 990,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.95 1.16 0.99 1.02 1.15 1.26 1.93 -37.68%
EPS 0.06 0.05 0.09 0.11 0.12 0.17 0.36 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.0589 0.0474 0.0458 0.0466 4.5825 0.0424 22.11%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.07 0.075 0.12 0.08 0.125 0.155 0.135 -
P/RPS 2.70 2.44 4.77 3.00 4.23 4.74 2.51 4.98%
P/EPS 43.75 62.50 54.55 28.57 41.67 35.23 13.63 117.75%
EY 2.29 1.60 1.83 3.50 2.40 2.84 7.34 -54.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 1.00 0.67 1.05 0.01 1.15 -46.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 23/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.065 0.07 0.085 0.125 0.085 0.135 0.145 -
P/RPS 2.51 2.28 3.38 4.69 2.88 4.13 2.70 -4.75%
P/EPS 40.63 58.33 38.64 44.64 28.33 30.68 14.64 97.60%
EY 2.46 1.71 2.59 2.24 3.53 3.26 6.83 -49.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.71 1.04 0.71 0.01 1.23 -51.17%

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