[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1482.34%
YoY- 112.88%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,128,574 657,107 229,297 2,591,509 1,660,268 1,086,412 546,631 61.92%
PBT 273,330 193,382 71,583 -75,163 -71,833 -45,477 -33,173 -
Tax -66,397 -62,443 -21,910 -8,559 10,756 2,539 3,544 -
NP 206,933 130,939 49,673 -83,722 -61,077 -42,938 -29,629 -
-
NP to SH 207,226 131,122 49,455 9,320 589 -4,412 -8,112 -
-
Tax Rate 24.29% 32.29% 30.61% - - - - -
Total Cost 921,641 526,168 179,624 2,675,231 1,721,345 1,129,350 576,260 36.64%
-
Net Worth 499,091 409,088 0 73,578 50,485 40,851 36,872 465.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 499,091 409,088 0 73,578 50,485 40,851 36,872 465.27%
NOSH 409,091 409,088 409,007 408,771 420,714 408,518 409,696 -0.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.34% 19.93% 21.66% -3.23% -3.68% -3.95% -5.42% -
ROE 41.52% 32.05% 0.00% 12.67% 1.17% -10.80% -22.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 275.87 160.63 56.06 633.97 394.63 265.94 133.42 62.08%
EPS 50.65 32.05 12.09 2.28 0.14 -1.08 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 0.00 0.18 0.12 0.10 0.09 465.82%
Adjusted Per Share Value based on latest NOSH - 409,906
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 251.24 146.28 51.04 576.90 369.60 241.85 121.69 61.92%
EPS 46.13 29.19 11.01 2.07 0.13 -0.98 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 0.9107 0.00 0.1638 0.1124 0.0909 0.0821 465.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.32 1.30 1.40 0.96 1.15 1.99 2.29 -
P/RPS 0.48 0.81 2.50 0.15 0.29 0.75 1.72 -57.19%
P/EPS 2.61 4.06 11.58 42.11 821.43 -184.26 -115.66 -
EY 38.38 24.66 8.64 2.38 0.12 -0.54 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 0.00 5.33 9.58 19.90 25.44 -87.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 -
Price 1.29 1.30 1.31 1.32 1.09 1.22 2.23 -
P/RPS 0.47 0.81 2.34 0.21 0.28 0.46 1.67 -56.95%
P/EPS 2.55 4.06 10.83 57.89 778.57 -112.96 -112.63 -
EY 39.27 24.66 9.23 1.73 0.13 -0.89 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.30 0.00 7.33 9.08 12.20 24.78 -87.69%

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