[PUC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.1%
YoY- -5.69%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,063 7,319 3,714 13,915 11,306 8,303 4,993 79.95%
PBT 650 192 100 1,195 1,126 501 191 126.08%
Tax -162 -48 -25 -400 -131 -87 -48 124.83%
NP 488 144 75 795 995 414 143 126.49%
-
NP to SH 488 144 75 795 995 414 143 126.49%
-
Tax Rate 24.92% 25.00% 25.00% 33.47% 11.63% 17.37% 25.13% -
Total Cost 11,575 7,175 3,639 13,120 10,311 7,889 4,850 78.49%
-
Net Worth 11,902 10,769 102 10,283 10,451 9,966 9,580 15.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 11,902 10,769 102 10,283 10,451 9,966 9,580 15.55%
NOSH 76,250 75,789 750 76,173 75,954 76,666 75,263 0.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.05% 1.97% 2.02% 5.71% 8.80% 4.99% 2.86% -
ROE 4.10% 1.34% 73.53% 7.73% 9.52% 4.15% 1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.82 9.66 495.20 18.27 14.89 10.83 6.63 78.47%
EPS 0.64 0.19 10.00 1.05 1.31 0.54 0.19 124.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.1421 0.136 0.135 0.1376 0.13 0.1273 14.55%
Adjusted Per Share Value based on latest NOSH - 73,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.44 0.26 0.13 0.50 0.41 0.30 0.18 81.36%
EPS 0.02 0.01 0.00 0.03 0.04 0.01 0.01 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0039 0.00 0.0037 0.0038 0.0036 0.0035 14.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.14 0.14 0.12 0.08 0.14 0.15 -
P/RPS 0.82 1.45 0.03 0.66 0.54 1.29 2.26 -49.09%
P/EPS 20.31 73.68 1.40 11.50 6.11 25.93 78.95 -59.51%
EY 4.92 1.36 71.43 8.70 16.38 3.86 1.27 146.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.99 1.03 0.89 0.58 1.08 1.18 -20.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 25/05/10 25/02/10 19/11/09 28/08/09 29/05/09 -
Price 0.12 0.14 0.12 0.17 0.12 0.13 0.14 -
P/RPS 0.76 1.45 0.02 0.93 0.81 1.20 2.11 -49.34%
P/EPS 18.75 73.68 1.20 16.29 9.16 24.07 73.68 -59.80%
EY 5.33 1.36 83.33 6.14 10.92 4.15 1.36 148.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 0.88 1.26 0.87 1.00 1.10 -21.14%

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