[PUC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.04%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,915 11,306 8,303 4,993 20,260 15,213 9,802 26.23%
PBT 1,195 1,126 501 191 1,173 1,223 630 53.05%
Tax -400 -131 -87 -48 -330 -159 -91 167.61%
NP 795 995 414 143 843 1,064 539 29.48%
-
NP to SH 795 995 414 143 843 1,064 539 29.48%
-
Tax Rate 33.47% 11.63% 17.37% 25.13% 28.13% 13.00% 14.44% -
Total Cost 13,120 10,311 7,889 4,850 19,417 14,149 9,263 26.04%
-
Net Worth 10,283 10,451 9,966 9,580 9,493 9,674 9,193 7.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 10,283 10,451 9,966 9,580 9,493 9,674 9,193 7.73%
NOSH 76,173 75,954 76,666 75,263 75,769 75,460 75,915 0.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.71% 8.80% 4.99% 2.86% 4.16% 6.99% 5.50% -
ROE 7.73% 9.52% 4.15% 1.49% 8.88% 11.00% 5.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.27 14.89 10.83 6.63 26.74 20.16 12.91 25.96%
EPS 1.05 1.31 0.54 0.19 1.12 1.41 0.71 29.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.1376 0.13 0.1273 0.1253 0.1282 0.1211 7.49%
Adjusted Per Share Value based on latest NOSH - 75,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.53 0.43 0.32 0.19 0.77 0.58 0.37 26.98%
EPS 0.03 0.04 0.02 0.01 0.03 0.04 0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.004 0.0038 0.0037 0.0036 0.0037 0.0035 7.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.08 0.14 0.15 0.08 0.15 0.15 -
P/RPS 0.66 0.54 1.29 2.26 0.30 0.74 1.16 -31.26%
P/EPS 11.50 6.11 25.93 78.95 7.19 10.64 21.13 -33.26%
EY 8.70 16.38 3.86 1.27 13.91 9.40 4.73 49.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 1.08 1.18 0.64 1.17 1.24 -19.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 28/08/09 29/05/09 27/02/09 13/11/08 28/08/08 -
Price 0.17 0.12 0.13 0.14 0.15 0.12 0.15 -
P/RPS 0.93 0.81 1.20 2.11 0.56 0.60 1.16 -13.66%
P/EPS 16.29 9.16 24.07 73.68 13.48 8.51 21.13 -15.88%
EY 6.14 10.92 4.15 1.36 7.42 11.75 4.73 18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.87 1.00 1.10 1.20 0.94 1.24 1.06%

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