[PUNCAK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 105.88%
YoY- -26.79%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 147,029 578,260 434,208 288,861 143,532 565,105 426,465 -50.80%
PBT 46,985 183,412 140,723 94,020 45,741 180,113 137,798 -51.16%
Tax -13,561 -53,825 -40,191 -27,198 -13,284 -53,017 -39,610 -51.02%
NP 33,424 129,587 100,532 66,822 32,457 127,096 98,188 -51.21%
-
NP to SH 33,424 129,587 100,532 66,822 32,457 127,096 98,188 -51.21%
-
Tax Rate 28.86% 29.35% 28.56% 28.93% 29.04% 29.44% 28.74% -
Total Cost 113,605 448,673 333,676 222,039 111,075 438,009 328,277 -50.67%
-
Net Worth 1,157,854 1,102,765 1,066,115 1,032,424 997,053 960,335 876,664 20.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,157,854 1,102,765 1,066,115 1,032,424 997,053 960,335 876,664 20.35%
NOSH 452,286 442,877 440,543 439,329 439,230 438,509 438,332 2.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 22.73% 22.41% 23.15% 23.13% 22.61% 22.49% 23.02% -
ROE 2.89% 11.75% 9.43% 6.47% 3.26% 13.23% 11.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.51 130.57 98.56 65.75 32.68 128.87 97.29 -51.81%
EPS 7.39 29.26 22.82 15.21 7.41 28.98 22.40 -52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.49 2.42 2.35 2.27 2.19 2.00 17.87%
Adjusted Per Share Value based on latest NOSH - 439,423
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.73 128.73 96.66 64.30 31.95 125.80 94.94 -50.80%
EPS 7.44 28.85 22.38 14.88 7.23 28.29 21.86 -51.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5775 2.4549 2.3733 2.2983 2.2196 2.1378 1.9516 20.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 10.51 9.89 10.29 8.00 6.23 7.03 6.91 -
P/RPS 32.33 7.57 10.44 12.17 19.06 5.46 7.10 174.47%
P/EPS 142.22 33.80 45.09 52.60 84.31 24.26 30.85 176.73%
EY 0.70 2.96 2.22 1.90 1.19 4.12 3.24 -63.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 3.97 4.25 3.40 2.74 3.21 3.46 12.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 -
Price 8.57 10.63 9.49 8.57 6.31 6.60 7.31 -
P/RPS 26.36 8.14 9.63 13.03 19.31 5.12 7.51 130.78%
P/EPS 115.97 36.33 41.59 56.34 85.39 22.77 32.63 132.71%
EY 0.86 2.75 2.40 1.77 1.17 4.39 3.06 -57.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.27 3.92 3.65 2.78 3.01 3.66 -5.72%

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