[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -70.25%
YoY- -73.6%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 70,937 46,898 52,372 188,694 233,566 257,852 253,896 -57.16%
PBT -211,953 -116,946 -176,144 -152,430 -43,877 -41,004 -17,856 418.01%
Tax -9,818 -10,928 -6,568 215,488 263,359 290,636 280,536 -
NP -221,772 -127,874 -182,712 63,058 219,482 249,632 262,680 -
-
NP to SH -221,572 -127,608 -182,188 65,576 220,401 250,428 263,328 -
-
Tax Rate - - - - - - - -
Total Cost 292,709 174,772 235,084 125,636 14,084 8,220 -8,784 -
-
Net Worth 1,531,955 1,626,552 1,648,495 1,605,232 2,234,800 2,176,917 2,118,825 -19.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 428,062 - - - -
Div Payout % - - - 652.77% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,531,955 1,626,552 1,648,495 1,605,232 2,234,800 2,176,917 2,118,825 -19.39%
NOSH 449,253 449,323 449,181 449,283 412,324 412,295 412,222 5.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -312.63% -272.66% -348.87% 33.42% 93.97% 96.81% 103.46% -
ROE -14.46% -7.85% -11.05% 4.09% 9.86% 11.50% 12.43% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.79 10.44 11.66 44.08 56.65 62.54 61.59 -59.54%
EPS -49.53 -28.52 -40.72 15.58 53.45 60.74 63.88 -
DPS 0.00 0.00 0.00 100.00 0.00 0.00 0.00 -
NAPS 3.41 3.62 3.67 3.75 5.42 5.28 5.14 -23.87%
Adjusted Per Share Value based on latest NOSH - 449,283
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.86 10.49 11.71 42.19 52.22 57.65 56.77 -57.16%
EPS -49.54 -28.53 -40.73 14.66 49.28 55.99 58.87 -
DPS 0.00 0.00 0.00 95.71 0.00 0.00 0.00 -
NAPS 3.4251 3.6366 3.6857 3.589 4.9966 4.8671 4.7373 -19.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.14 1.04 1.37 1.46 2.61 2.62 2.66 -
P/RPS 7.22 9.96 11.75 3.31 4.61 4.19 4.32 40.70%
P/EPS -2.31 -3.66 -3.38 9.53 4.88 4.31 4.16 -
EY -43.26 -27.31 -29.61 10.49 20.48 23.18 24.02 -
DY 0.00 0.00 0.00 68.49 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.37 0.39 0.48 0.50 0.52 -26.09%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 30/05/16 25/02/16 24/11/15 25/08/15 21/05/15 -
Price 1.00 1.14 1.20 1.09 2.85 2.46 2.55 -
P/RPS 6.33 10.92 10.29 2.47 5.03 3.93 4.14 32.61%
P/EPS -2.03 -4.01 -2.96 7.12 5.33 4.05 3.99 -
EY -49.32 -24.91 -33.80 14.05 18.76 24.69 25.05 -
DY 0.00 0.00 0.00 91.74 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.33 0.29 0.53 0.47 0.50 -30.38%

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