[PUC] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 70.25%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 23,693 22,129 22,720 22,172 8,601 5,609 6,038 148.16%
PBT -59,863 -41,001 -37,578 -21,756 -73,544 -30,005 -25,654 75.65%
Tax -105 -118 -118 -120 18 -12 42 -
NP -59,968 -41,120 -37,696 -21,876 -73,526 -30,017 -25,612 76.05%
-
NP to SH -59,968 -41,120 -37,696 -21,876 -73,526 -30,017 -25,612 76.05%
-
Tax Rate - - - - - - - -
Total Cost 83,661 63,249 60,416 44,048 82,127 35,626 31,650 90.83%
-
Net Worth 149,633 164,253 154,093 161,337 212,324 313,379 194,259 -15.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 149,633 164,253 154,093 161,337 212,324 313,379 194,259 -15.93%
NOSH 1,428,973 1,235,314 1,144,692 888,692 655,490 617,147 474,730 108.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -253.10% -185.82% -165.92% -98.66% -854.85% -535.13% -424.18% -
ROE -40.08% -25.03% -24.46% -13.56% -34.63% -9.58% -13.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.22 2.23 2.62 2.83 0.99 0.59 1.27 44.96%
EPS -5.61 -4.15 -4.34 -2.80 -8.46 -3.15 -5.40 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1657 0.1776 0.206 0.2442 0.3291 0.4092 -50.96%
Adjusted Per Share Value based on latest NOSH - 888,692
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.87 0.81 0.83 0.81 0.32 0.21 0.22 149.44%
EPS -2.20 -1.51 -1.38 -0.80 -2.70 -1.10 -0.94 76.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0603 0.0566 0.0593 0.078 0.1151 0.0714 -15.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.135 0.17 0.11 0.16 0.245 0.14 -
P/RPS 6.54 6.05 6.49 3.89 16.17 41.59 11.01 -29.26%
P/EPS -2.58 -3.25 -3.91 -3.94 -1.89 -7.77 -2.59 -0.25%
EY -38.72 -30.73 -25.56 -25.39 -52.85 -12.87 -38.54 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.81 0.96 0.53 0.66 0.74 0.34 108.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 30/11/21 27/08/21 31/05/21 31/03/21 30/11/20 26/08/20 -
Price 0.15 0.12 0.16 0.15 0.11 0.15 0.30 -
P/RPS 6.76 5.38 6.11 5.30 11.12 25.46 23.59 -56.43%
P/EPS -2.67 -2.89 -3.68 -5.37 -1.30 -4.76 -5.56 -38.59%
EY -37.43 -34.57 -27.15 -18.62 -76.88 -21.02 -17.98 62.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.72 0.90 0.73 0.45 0.46 0.73 28.94%

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