[PUC] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.15%
YoY- 716.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 28,100 31,886 34,796 53,429 49,976 56,576 66,324 -43.56%
PBT 2,832 3,102 4,540 10,061 10,717 9,888 14,912 -66.92%
Tax -9 0 0 -223 -674 -438 -368 -91.55%
NP 2,822 3,102 4,540 9,838 10,042 9,450 14,544 -66.45%
-
NP to SH 2,949 3,236 4,684 9,849 10,065 9,470 14,532 -65.43%
-
Tax Rate 0.32% 0.00% 0.00% 2.22% 6.29% 4.43% 2.47% -
Total Cost 25,277 28,784 30,256 43,591 39,933 47,126 51,780 -37.97%
-
Net Worth 126,715 128,900 12,678,736 117,256 111,538 10,763,669 10,645,535 -94.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 126,715 128,900 12,678,736 117,256 111,538 10,763,669 10,645,535 -94.77%
NOSH 1,053,333 1,078,666 1,064,545 994,545 848,202 845,535 844,883 15.82%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.05% 9.73% 13.05% 18.41% 20.09% 16.70% 21.93% -
ROE 2.33% 2.51% 0.04% 8.40% 9.02% 0.09% 0.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.67 2.96 3.27 5.37 5.89 6.69 7.85 -51.24%
EPS 0.28 0.30 0.44 1.09 1.19 1.12 1.72 -70.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1195 11.91 0.1179 0.1315 12.73 12.60 -95.48%
Adjusted Per Share Value based on latest NOSH - 918,800
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.02 1.15 1.26 1.93 1.81 2.04 2.40 -43.44%
EPS 0.11 0.12 0.17 0.36 0.36 0.34 0.53 -64.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0466 4.5825 0.0424 0.0403 3.8903 3.8476 -94.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.08 0.125 0.155 0.135 0.21 0.185 0.165 -
P/RPS 3.00 4.23 4.74 2.51 3.56 2.76 2.10 26.81%
P/EPS 28.57 41.67 35.23 13.63 17.70 16.52 9.59 106.90%
EY 3.50 2.40 2.84 7.34 5.65 6.05 10.42 -51.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.05 0.01 1.15 1.60 0.01 0.01 1545.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.125 0.085 0.135 0.145 0.195 0.235 0.14 -
P/RPS 4.69 2.88 4.13 2.70 3.31 3.51 1.78 90.65%
P/EPS 44.64 28.33 30.68 14.64 16.43 20.98 8.14 210.65%
EY 2.24 3.53 3.26 6.83 6.09 4.77 12.29 -67.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.71 0.01 1.23 1.48 0.02 0.01 2105.27%

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