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

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.37%
YoY- -151.33%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK'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 2,172,824 2,186,524 2,120,144 2,059,530 2,047,670 2,019,804 1,887,000 9.88%
PBT -90,954 -132,692 -108,315 -125,726 -136,616 -82,888 312,606 -
Tax 5,078 14,176 35,308 30,233 44,262 48,268 -84,850 -
NP -85,876 -118,516 -73,007 -95,493 -92,354 -34,620 227,756 -
-
NP to SH -8,824 -32,448 -72,343 -94,874 -91,782 -33,552 142,320 -
-
Tax Rate - - - - - - 27.14% -
Total Cost 2,258,700 2,305,040 2,193,151 2,155,023 2,140,024 2,054,424 1,659,244 22.89%
-
Net Worth 40,851 36,872 12,274 1,227,297 1,227,290 1,226,798 1,472,642 -90.89%
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 40,851 36,872 12,274 1,227,297 1,227,290 1,226,798 1,472,642 -90.89%
NOSH 408,518 409,696 409,150 409,099 409,096 408,932 409,067 -0.08%
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 -3.95% -5.42% -3.44% -4.64% -4.51% -1.71% 12.07% -
ROE -21.60% -88.00% -589.37% -7.73% -7.48% -2.73% 9.66% -
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 531.88 533.69 518.18 503.43 500.53 493.92 461.29 9.98%
EPS -2.16 -7.92 -17.68 -23.19 -22.44 -8.36 34.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.03 3.00 3.00 3.00 3.60 -90.88%
Adjusted Per Share Value based on latest NOSH - 409,103
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 483.70 486.75 471.97 458.48 455.84 449.63 420.07 9.88%
EPS -1.96 -7.22 -16.10 -21.12 -20.43 -7.47 31.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0821 0.0273 2.7321 2.7321 2.731 3.2783 -90.89%
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 1.99 2.29 2.30 2.90 2.76 2.66 3.03 -
P/RPS 0.37 0.43 0.44 0.58 0.55 0.54 0.66 -32.08%
P/EPS -92.13 -28.91 -13.01 -12.50 -12.30 -32.42 8.71 -
EY -1.09 -3.46 -7.69 -8.00 -8.13 -3.08 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.90 25.44 76.67 0.97 0.92 0.89 0.84 729.65%
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 25/08/11 31/05/11 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 -
Price 1.22 2.23 2.38 2.60 2.84 2.38 2.68 -
P/RPS 0.23 0.42 0.46 0.52 0.57 0.48 0.58 -46.11%
P/EPS -56.48 -28.16 -13.46 -11.21 -12.66 -29.01 7.70 -
EY -1.77 -3.55 -7.43 -8.92 -7.90 -3.45 12.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.20 24.78 79.33 0.87 0.95 0.79 0.74 551.10%

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