[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -123.58%
YoY- -121.35%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,120,144 2,059,530 2,047,670 2,019,804 1,887,000 1,900,721 1,862,732 8.98%
PBT -108,315 -125,726 -136,616 -82,888 312,606 381,620 375,916 -
Tax 35,308 30,233 44,262 48,268 -84,850 -100,578 -98,984 -
NP -73,007 -95,493 -92,354 -34,620 227,756 281,041 276,932 -
-
NP to SH -72,343 -94,874 -91,782 -33,552 142,320 184,817 183,736 -
-
Tax Rate - - - - 27.14% 26.36% 26.33% -
Total Cost 2,193,151 2,155,023 2,140,024 2,054,424 1,659,244 1,619,680 1,585,800 24.05%
-
Net Worth 12,274 1,227,297 1,227,290 1,226,798 1,472,642 1,468,773 1,468,415 -95.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 12,274 1,227,297 1,227,290 1,226,798 1,472,642 1,468,773 1,468,415 -95.84%
NOSH 409,150 409,099 409,096 408,932 409,067 409,129 409,029 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.44% -4.64% -4.51% -1.71% 12.07% 14.79% 14.87% -
ROE -589.37% -7.73% -7.48% -2.73% 9.66% 12.58% 12.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 518.18 503.43 500.53 493.92 461.29 464.58 455.40 8.96%
EPS -17.68 -23.19 -22.44 -8.36 34.79 45.17 44.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 3.00 3.00 3.00 3.60 3.59 3.59 -95.84%
Adjusted Per Share Value based on latest NOSH - 408,932
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 471.97 458.48 455.84 449.63 420.07 423.13 414.67 8.98%
EPS -16.10 -21.12 -20.43 -7.47 31.68 41.14 40.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0273 2.7321 2.7321 2.731 3.2783 3.2697 3.2689 -95.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.30 2.90 2.76 2.66 3.03 3.23 3.16 -
P/RPS 0.44 0.58 0.55 0.54 0.66 0.70 0.69 -25.85%
P/EPS -13.01 -12.50 -12.30 -32.42 8.71 7.15 7.03 -
EY -7.69 -8.00 -8.13 -3.08 11.48 13.99 14.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 76.67 0.97 0.92 0.89 0.84 0.90 0.88 1849.37%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 -
Price 2.38 2.60 2.84 2.38 2.68 3.17 3.30 -
P/RPS 0.46 0.52 0.57 0.48 0.58 0.68 0.72 -25.75%
P/EPS -13.46 -11.21 -12.66 -29.01 7.70 7.02 7.35 -
EY -7.43 -8.92 -7.90 -3.45 12.98 14.25 13.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 79.33 0.87 0.95 0.79 0.74 0.88 0.92 1836.00%

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