[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -27.28%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 802,689 529,274 260,117 566,841 437,489 293,077 147,029 209.72%
PBT 158,826 102,394 36,744 77,119 113,387 93,706 46,985 125.07%
Tax -44,915 -28,986 -10,596 -30,680 -49,524 -26,738 -13,561 122.03%
NP 113,911 73,408 26,148 46,439 63,863 66,968 33,424 126.29%
-
NP to SH 76,326 50,256 16,650 46,439 63,863 66,968 33,424 73.32%
-
Tax Rate 28.28% 28.31% 28.84% 39.78% 43.68% 28.53% 28.86% -
Total Cost 688,778 455,866 233,969 520,402 373,626 226,109 113,605 232.13%
-
Net Worth 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 1,157,854 -4.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 1,157,854 -4.07%
NOSH 460,905 460,641 459,944 457,076 456,490 455,254 452,286 1.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.19% 13.87% 10.05% 8.19% 14.60% 22.85% 22.73% -
ROE 7.02% 4.64% 1.59% 3.89% 5.34% 5.59% 2.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 174.15 114.90 56.55 124.01 95.84 64.38 32.51 205.84%
EPS 16.56 10.91 3.62 10.16 13.99 14.71 7.39 71.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.28 2.61 2.62 2.63 2.56 -5.27%
Adjusted Per Share Value based on latest NOSH - 458,526
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 179.46 118.33 58.16 126.73 97.81 65.53 32.87 209.73%
EPS 17.06 11.24 3.72 10.38 14.28 14.97 7.47 73.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.432 2.4203 2.3446 2.6672 2.674 2.677 2.5887 -4.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 7.97 7.43 6.80 9.43 6.94 7.77 10.51 -
P/RPS 4.58 6.47 12.02 7.60 7.24 12.07 32.33 -72.79%
P/EPS 48.13 68.10 187.85 92.81 49.61 52.82 142.22 -51.40%
EY 2.08 1.47 0.53 1.08 2.02 1.89 0.70 106.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.16 2.98 3.61 2.65 2.95 4.11 -12.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 20/05/04 -
Price 7.14 7.26 7.63 8.17 8.63 6.51 8.57 -
P/RPS 4.10 6.32 13.49 6.59 9.00 10.11 26.36 -71.04%
P/EPS 43.12 66.54 210.77 80.41 61.69 44.26 115.97 -48.26%
EY 2.32 1.50 0.47 1.24 1.62 2.26 0.86 93.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 3.09 3.35 3.13 3.29 2.48 3.35 -6.46%

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