[PUNCAK] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 201.84%
YoY- -24.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 277,714 1,144,944 802,689 529,274 260,117 566,841 437,489 -26.15%
PBT 21,276 196,846 158,826 102,394 36,744 77,119 113,387 -67.25%
Tax -6,798 -58,308 -44,915 -28,986 -10,596 -30,680 -49,524 -73.42%
NP 14,478 138,538 113,911 73,408 26,148 46,439 63,863 -62.85%
-
NP to SH 8,895 99,260 76,326 50,256 16,650 46,439 63,863 -73.16%
-
Tax Rate 31.95% 29.62% 28.28% 28.31% 28.84% 39.78% 43.68% -
Total Cost 263,236 1,006,406 688,778 455,866 233,969 520,402 373,626 -20.83%
-
Net Worth 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 5.82%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 27,623 - - - - - -
Div Payout % - 27.83% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 5.82%
NOSH 463,281 460,384 460,905 460,641 459,944 457,076 456,490 0.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.21% 12.10% 14.19% 13.87% 10.05% 8.19% 14.60% -
ROE 0.68% 7.73% 7.02% 4.64% 1.59% 3.89% 5.34% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.95 248.69 174.15 114.90 56.55 124.01 95.84 -26.87%
EPS 1.92 21.56 16.56 10.91 3.62 10.16 13.99 -73.42%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.79 2.36 2.35 2.28 2.61 2.62 4.78%
Adjusted Per Share Value based on latest NOSH - 460,987
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.09 255.99 179.46 118.33 58.16 126.73 97.81 -26.15%
EPS 1.99 22.19 17.06 11.24 3.72 10.38 14.28 -73.15%
DPS 0.00 6.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9106 2.8718 2.432 2.4203 2.3446 2.6672 2.674 5.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 8.00 7.11 7.97 7.43 6.80 9.43 6.94 -
P/RPS 13.35 2.86 4.58 6.47 12.02 7.60 7.24 50.42%
P/EPS 416.67 32.98 48.13 68.10 187.85 92.81 49.61 313.72%
EY 0.24 3.03 2.08 1.47 0.53 1.08 2.02 -75.86%
DY 0.00 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.55 3.38 3.16 2.98 3.61 2.65 4.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 -
Price 7.34 7.43 7.14 7.26 7.63 8.17 8.63 -
P/RPS 12.24 2.99 4.10 6.32 13.49 6.59 9.00 22.77%
P/EPS 382.29 34.46 43.12 66.54 210.77 80.41 61.69 237.75%
EY 0.26 2.90 2.32 1.50 0.47 1.24 1.62 -70.50%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.66 3.03 3.09 3.35 3.13 3.29 -14.31%

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