[PUNCAK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 85.92%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 346,904 1,389,774 1,026,375 682,475 340,295 1,428,123 906,169 -47.24%
PBT 9,930 115,351 111,136 75,881 40,788 367,276 80,175 -75.12%
Tax -8,714 -44,891 -40,064 -34,695 -20,581 4,749 6,672 -
NP 1,216 70,460 71,072 41,186 20,207 372,025 86,847 -94.17%
-
NP to SH 3,526 64,928 61,112 34,645 18,634 331,602 64,984 -85.64%
-
Tax Rate 87.75% 38.92% 36.05% 45.72% 50.46% -1.29% -8.32% -
Total Cost 345,688 1,319,314 955,303 641,289 320,088 1,056,098 819,322 -43.71%
-
Net Worth 1,233,962 1,372,929 1,233,219 822,416 822,056 1,544,618 1,316,016 -4.19%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 41,105 - - - 37,332 - -
Div Payout % - 63.31% - - - 11.26% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,233,962 1,372,929 1,233,219 822,416 822,056 1,544,618 1,316,016 -4.19%
NOSH 411,320 411,056 411,073 411,208 411,028 466,652 453,798 -6.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.35% 5.07% 6.92% 6.03% 5.94% 26.05% 9.58% -
ROE 0.29% 4.73% 4.96% 4.21% 2.27% 21.47% 4.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 84.34 338.10 249.68 165.97 82.79 306.04 199.69 -43.67%
EPS 0.86 15.79 14.86 8.43 4.53 101.51 14.32 -84.63%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.00 3.34 3.00 2.00 2.00 3.31 2.90 2.28%
Adjusted Per Share Value based on latest NOSH - 411,452
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 77.23 309.38 228.48 151.93 75.75 317.92 201.72 -47.24%
EPS 0.78 14.45 13.60 7.71 4.15 73.82 14.47 -85.70%
DPS 0.00 9.15 0.00 0.00 0.00 8.31 0.00 -
NAPS 2.747 3.0563 2.7453 1.8308 1.83 3.4385 2.9296 -4.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.50 5.00 4.36 3.58 3.22 8.80 8.09 -
P/RPS 4.15 1.48 1.75 2.16 3.89 2.88 4.05 1.63%
P/EPS 408.29 31.65 29.33 42.49 71.03 12.38 56.49 273.37%
EY 0.24 3.16 3.41 2.35 1.41 8.07 1.77 -73.57%
DY 0.00 2.00 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 1.17 1.50 1.45 1.79 1.61 2.66 2.79 -43.94%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 22/11/07 24/08/07 24/05/07 27/02/07 22/11/06 -
Price 3.36 4.64 4.70 4.04 3.30 3.68 8.09 -
P/RPS 3.98 1.37 1.88 2.43 3.99 1.20 4.05 -1.15%
P/EPS 391.96 29.38 31.61 47.95 72.79 5.18 56.49 263.35%
EY 0.26 3.40 3.16 2.09 1.37 19.31 1.77 -72.12%
DY 0.00 2.16 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 1.12 1.39 1.57 2.02 1.65 1.11 2.79 -45.55%

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