[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 23.75%
YoY- -150.83%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,213,690 2,172,824 2,186,524 2,120,144 2,059,530 2,047,670 2,019,804 6.29%
PBT -95,777 -90,954 -132,692 -108,315 -125,726 -136,616 -82,888 10.10%
Tax 14,341 5,078 14,176 35,308 30,233 44,262 48,268 -55.44%
NP -81,436 -85,876 -118,516 -73,007 -95,493 -92,354 -34,620 76.78%
-
NP to SH 785 -8,824 -32,448 -72,343 -94,874 -91,782 -33,552 -
-
Tax Rate - - - - - - - -
Total Cost 2,295,126 2,258,700 2,305,040 2,193,151 2,155,023 2,140,024 2,054,424 7.65%
-
Net Worth 50,485 40,851 36,872 12,274 1,227,297 1,227,290 1,226,798 -88.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,485 40,851 36,872 12,274 1,227,297 1,227,290 1,226,798 -88.05%
NOSH 420,714 408,518 409,696 409,150 409,099 409,096 408,932 1.90%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.68% -3.95% -5.42% -3.44% -4.64% -4.51% -1.71% -
ROE 1.56% -21.60% -88.00% -589.37% -7.73% -7.48% -2.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 526.17 531.88 533.69 518.18 503.43 500.53 493.92 4.30%
EPS 0.19 -2.16 -7.92 -17.68 -23.19 -22.44 -8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.10 0.09 0.03 3.00 3.00 3.00 -88.28%
Adjusted Per Share Value based on latest NOSH - 409,583
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 494.94 485.80 488.86 474.02 460.47 457.82 451.59 6.29%
EPS 0.18 -1.97 -7.25 -16.17 -21.21 -20.52 -7.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.0913 0.0824 0.0274 2.744 2.744 2.7429 -88.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.15 1.99 2.29 2.30 2.90 2.76 2.66 -
P/RPS 0.22 0.37 0.43 0.44 0.58 0.55 0.54 -45.01%
P/EPS 616.07 -92.13 -28.91 -13.01 -12.50 -12.30 -32.42 -
EY 0.16 -1.09 -3.46 -7.69 -8.00 -8.13 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.58 19.90 25.44 76.67 0.97 0.92 0.89 386.80%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 31/05/11 24/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.09 1.22 2.23 2.38 2.60 2.84 2.38 -
P/RPS 0.21 0.23 0.42 0.46 0.52 0.57 0.48 -42.34%
P/EPS 583.93 -56.48 -28.16 -13.46 -11.21 -12.66 -29.01 -
EY 0.17 -1.77 -3.55 -7.43 -8.92 -7.90 -3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.08 12.20 24.78 79.33 0.87 0.95 0.79 408.54%

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