[PUNCAK] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 100.5%
YoY- -3.99%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 143,532 565,105 426,465 286,312 144,692 552,337 413,060 -50.60%
PBT 45,741 180,113 137,798 91,649 45,716 179,690 141,939 -53.02%
Tax -13,284 -53,017 -39,610 -380 -196 -375 0 -
NP 32,457 127,096 98,188 91,269 45,520 179,315 141,939 -62.63%
-
NP to SH 32,457 127,096 98,188 91,269 45,520 179,315 141,939 -62.63%
-
Tax Rate 29.04% 29.44% 28.74% 0.41% 0.43% 0.21% 0.00% -
Total Cost 111,075 438,009 328,277 195,043 99,172 373,022 271,121 -44.86%
-
Net Worth 997,053 960,335 876,664 1,074,010 1,028,576 979,911 945,093 3.63%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 997,053 960,335 876,664 1,074,010 1,028,576 979,911 945,093 3.63%
NOSH 439,230 438,509 438,332 438,371 437,692 437,460 437,543 0.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 22.61% 22.49% 23.02% 31.88% 31.46% 32.46% 34.36% -
ROE 3.26% 13.23% 11.20% 8.50% 4.43% 18.30% 15.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.68 128.87 97.29 65.31 33.06 126.26 94.40 -50.72%
EPS 7.41 28.98 22.40 20.82 10.40 40.99 32.44 -62.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.19 2.00 2.45 2.35 2.24 2.16 3.37%
Adjusted Per Share Value based on latest NOSH - 438,208
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.95 125.80 94.94 63.74 32.21 122.96 91.95 -50.60%
EPS 7.23 28.29 21.86 20.32 10.13 39.92 31.60 -62.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2196 2.1378 1.9516 2.3909 2.2897 2.1814 2.1039 3.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 6.23 7.03 6.91 7.63 8.09 7.34 7.09 -
P/RPS 19.06 5.46 7.10 11.68 24.47 5.81 7.51 86.16%
P/EPS 84.31 24.26 30.85 36.65 77.79 17.91 21.86 146.13%
EY 1.19 4.12 3.24 2.73 1.29 5.58 4.58 -59.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.21 3.46 3.11 3.44 3.28 3.28 -11.31%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 26/02/03 21/11/02 21/08/02 21/05/02 27/02/02 21/11/01 -
Price 6.31 6.60 7.31 7.89 8.11 7.43 7.00 -
P/RPS 19.31 5.12 7.51 12.08 24.53 5.88 7.41 89.47%
P/EPS 85.39 22.77 32.63 37.90 77.98 18.13 21.58 150.38%
EY 1.17 4.39 3.06 2.64 1.28 5.52 4.63 -60.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.01 3.66 3.22 3.45 3.32 3.24 -9.71%

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