[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.64%
YoY- -36.47%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 529,274 260,117 566,841 437,489 293,077 147,029 578,260 -5.73%
PBT 102,394 36,744 77,119 113,387 93,706 46,985 183,412 -32.22%
Tax -28,986 -10,596 -30,680 -49,524 -26,738 -13,561 -53,825 -33.83%
NP 73,408 26,148 46,439 63,863 66,968 33,424 129,587 -31.56%
-
NP to SH 50,256 16,650 46,439 63,863 66,968 33,424 129,587 -46.85%
-
Tax Rate 28.31% 28.84% 39.78% 43.68% 28.53% 28.86% 29.35% -
Total Cost 455,866 233,969 520,402 373,626 226,109 113,605 448,673 1.06%
-
Net Worth 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 -1.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 -1.22%
NOSH 460,641 459,944 457,076 456,490 455,254 452,286 442,877 2.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.87% 10.05% 8.19% 14.60% 22.85% 22.73% 22.41% -
ROE 4.64% 1.59% 3.89% 5.34% 5.59% 2.89% 11.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 114.90 56.55 124.01 95.84 64.38 32.51 130.57 -8.17%
EPS 10.91 3.62 10.16 13.99 14.71 7.39 29.26 -48.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.28 2.61 2.62 2.63 2.56 2.49 -3.78%
Adjusted Per Share Value based on latest NOSH - 456,617
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.82 57.91 126.19 97.39 65.24 32.73 128.73 -5.73%
EPS 11.19 3.71 10.34 14.22 14.91 7.44 28.85 -46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4098 2.3345 2.6557 2.6625 2.6654 2.5775 2.4549 -1.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 7.43 6.80 9.43 6.94 7.77 10.51 9.89 -
P/RPS 6.47 12.02 7.60 7.24 12.07 32.33 7.57 -9.94%
P/EPS 68.10 187.85 92.81 49.61 52.82 142.22 33.80 59.58%
EY 1.47 0.53 1.08 2.02 1.89 0.70 2.96 -37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.98 3.61 2.65 2.95 4.11 3.97 -14.12%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 20/05/04 26/02/04 -
Price 7.26 7.63 8.17 8.63 6.51 8.57 10.63 -
P/RPS 6.32 13.49 6.59 9.00 10.11 26.36 8.14 -15.53%
P/EPS 66.54 210.77 80.41 61.69 44.26 115.97 36.33 49.75%
EY 1.50 0.47 1.24 1.62 2.26 0.86 2.75 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.35 3.13 3.29 2.48 3.35 4.27 -19.41%

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