[PUC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.89%
YoY- 420.0%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,018 11,825 7,651 3,790 15,513 12,063 7,319 68.32%
PBT 2,123 1,439 988 520 1,164 650 192 394.15%
Tax -593 -360 -247 -130 -401 -162 -48 431.96%
NP 1,530 1,079 741 390 763 488 144 381.22%
-
NP to SH 1,530 1,079 741 390 763 488 144 381.22%
-
Tax Rate 27.93% 25.02% 25.00% 25.00% 34.45% 24.92% 25.00% -
Total Cost 14,488 10,746 6,910 3,400 14,750 11,575 7,175 59.55%
-
Net Worth 15,125 13,980 13,882 3,188 11,465 11,902 10,769 25.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9 - - - - - - -
Div Payout % 0.63% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,125 13,980 13,882 3,188 11,465 11,902 10,769 25.33%
NOSH 96,770 92,222 93,797 21,546 78,584 76,250 75,789 17.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.55% 9.12% 9.69% 10.29% 4.92% 4.05% 1.97% -
ROE 10.12% 7.72% 5.34% 12.23% 6.65% 4.10% 1.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.55 12.82 8.16 17.59 19.74 15.82 9.66 43.03%
EPS 1.66 1.17 0.79 1.81 0.97 0.64 0.19 322.52%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1516 0.148 0.148 0.1459 0.1561 0.1421 6.53%
Adjusted Per Share Value based on latest NOSH - 21,546
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.58 0.43 0.28 0.14 0.56 0.44 0.26 70.47%
EPS 0.06 0.04 0.03 0.01 0.03 0.02 0.01 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0051 0.005 0.0012 0.0041 0.0043 0.0039 25.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.10 0.12 0.16 0.15 0.13 0.14 -
P/RPS 0.79 0.78 1.47 0.91 0.76 0.82 1.45 -33.21%
P/EPS 8.22 8.55 15.19 8.84 15.45 20.31 73.68 -76.73%
EY 12.16 11.70 6.58 11.31 6.47 4.92 1.36 329.07%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.81 1.08 1.03 0.83 0.99 -11.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 24/08/11 27/05/11 25/02/11 30/11/10 20/08/10 -
Price 0.16 0.15 0.11 0.125 0.17 0.12 0.14 -
P/RPS 0.97 1.17 1.35 0.71 0.86 0.76 1.45 -23.45%
P/EPS 10.12 12.82 13.92 6.91 17.51 18.75 73.68 -73.28%
EY 9.88 7.80 7.18 14.48 5.71 5.33 1.36 273.74%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.74 0.84 1.17 0.77 0.99 2.00%

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