[PUC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 151.87%
YoY- 118.33%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 15,651 17,230 17,880 15,084 6,431 6,953 5,934 90.33%
PBT -3,867 -258 408 360 -668 -544 -832 177.21%
Tax 29 0 0 0 -26 -36 -54 -
NP -3,838 -258 408 360 -694 -580 -886 164.55%
-
NP to SH -3,838 -258 408 360 -694 -580 -886 164.55%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 19,489 17,489 17,472 14,724 7,125 7,533 6,820 100.73%
-
Net Worth 8,622 9,744 10,162 10,162 9,947 10,320 10,369 -11.52%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 8,622 9,744 10,162 10,162 9,947 10,320 10,369 -11.52%
NOSH 75,107 74,615 75,555 75,000 74,623 75,000 75,084 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -24.52% -1.50% 2.28% 2.39% -10.79% -8.34% -14.93% -
ROE -44.51% -2.65% 4.01% 3.54% -6.98% -5.62% -8.54% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.84 23.09 23.66 20.11 8.62 9.27 7.90 90.35%
EPS -5.11 -0.35 0.54 0.48 -0.93 -0.77 -1.18 164.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1306 0.1345 0.1355 0.1333 0.1376 0.1381 -11.54%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.60 0.66 0.68 0.57 0.25 0.26 0.23 88.95%
EPS -0.15 -0.01 0.02 0.01 -0.03 -0.02 -0.03 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0037 0.0039 0.0039 0.0038 0.0039 0.004 -11.98%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.20 0.25 0.38 0.44 0.50 0.62 0.44 -
P/RPS 0.96 1.08 1.61 2.19 5.80 6.69 5.57 -68.86%
P/EPS -3.91 -72.12 70.37 91.67 -53.76 -80.17 -37.29 -77.61%
EY -25.55 -1.39 1.42 1.09 -1.86 -1.25 -2.68 346.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.91 2.83 3.25 3.75 4.51 3.19 -33.11%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 19/08/04 28/05/04 27/02/04 06/01/04 26/08/03 -
Price 0.29 0.22 0.27 0.38 0.50 0.52 0.83 -
P/RPS 1.39 0.95 1.14 1.89 5.80 5.61 10.50 -73.86%
P/EPS -5.68 -63.46 50.00 79.17 -53.76 -67.24 -70.34 -81.17%
EY -17.62 -1.58 2.00 1.26 -1.86 -1.49 -1.42 431.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.68 2.01 2.80 3.75 3.78 6.01 -43.68%

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