[PUC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -90.57%
YoY- -47.55%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,513 12,063 7,319 3,714 13,915 11,306 8,303 51.52%
PBT 1,164 650 192 100 1,195 1,126 501 75.14%
Tax -401 -162 -48 -25 -400 -131 -87 176.19%
NP 763 488 144 75 795 995 414 50.15%
-
NP to SH 763 488 144 75 795 995 414 50.15%
-
Tax Rate 34.45% 24.92% 25.00% 25.00% 33.47% 11.63% 17.37% -
Total Cost 14,750 11,575 7,175 3,639 13,120 10,311 7,889 51.59%
-
Net Worth 11,465 11,902 10,769 102 10,283 10,451 9,966 9.76%
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 11,465 11,902 10,769 102 10,283 10,451 9,966 9.76%
NOSH 78,584 76,250 75,789 750 76,173 75,954 76,666 1.65%
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 4.92% 4.05% 1.97% 2.02% 5.71% 8.80% 4.99% -
ROE 6.65% 4.10% 1.34% 73.53% 7.73% 9.52% 4.15% -
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 19.74 15.82 9.66 495.20 18.27 14.89 10.83 49.05%
EPS 0.97 0.64 0.19 10.00 1.05 1.31 0.54 47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1459 0.1561 0.1421 0.136 0.135 0.1376 0.13 7.97%
Adjusted Per Share Value based on latest NOSH - 750
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.59 0.46 0.28 0.14 0.53 0.43 0.32 50.19%
EPS 0.03 0.02 0.01 0.00 0.03 0.04 0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0045 0.0041 0.00 0.0039 0.004 0.0038 10.23%
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 0.15 0.13 0.14 0.14 0.12 0.08 0.14 -
P/RPS 0.76 0.82 1.45 0.03 0.66 0.54 1.29 -29.65%
P/EPS 15.45 20.31 73.68 1.40 11.50 6.11 25.93 -29.12%
EY 6.47 4.92 1.36 71.43 8.70 16.38 3.86 40.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.83 0.99 1.03 0.89 0.58 1.08 -3.10%
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 25/02/11 30/11/10 20/08/10 25/05/10 25/02/10 19/11/09 28/08/09 -
Price 0.17 0.12 0.14 0.12 0.17 0.12 0.13 -
P/RPS 0.86 0.76 1.45 0.02 0.93 0.81 1.20 -19.86%
P/EPS 17.51 18.75 73.68 1.20 16.29 9.16 24.07 -19.06%
EY 5.71 5.33 1.36 83.33 6.14 10.92 4.15 23.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.77 0.99 0.88 1.26 0.87 1.00 11.00%

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