[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.21%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 566,841 437,489 293,077 147,029 578,260 434,208 288,861 56.42%
PBT 77,119 113,387 93,706 46,985 183,412 140,723 94,020 -12.32%
Tax -30,680 -49,524 -26,738 -13,561 -53,825 -40,191 -27,198 8.32%
NP 46,439 63,863 66,968 33,424 129,587 100,532 66,822 -21.45%
-
NP to SH 46,439 63,863 66,968 33,424 129,587 100,532 66,822 -21.45%
-
Tax Rate 39.78% 43.68% 28.53% 28.86% 29.35% 28.56% 28.93% -
Total Cost 520,402 373,626 226,109 113,605 448,673 333,676 222,039 75.98%
-
Net Worth 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 1,066,115 1,032,424 10.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 1,066,115 1,032,424 10.06%
NOSH 457,076 456,490 455,254 452,286 442,877 440,543 439,329 2.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.19% 14.60% 22.85% 22.73% 22.41% 23.15% 23.13% -
ROE 3.89% 5.34% 5.59% 2.89% 11.75% 9.43% 6.47% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 124.01 95.84 64.38 32.51 130.57 98.56 65.75 52.36%
EPS 10.16 13.99 14.71 7.39 29.26 22.82 15.21 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.62 2.63 2.56 2.49 2.42 2.35 7.21%
Adjusted Per Share Value based on latest NOSH - 452,286
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.19 97.39 65.24 32.73 128.73 96.66 64.30 56.43%
EPS 10.34 14.22 14.91 7.44 28.85 22.38 14.88 -21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6557 2.6625 2.6654 2.5775 2.4549 2.3733 2.2983 10.06%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 9.43 6.94 7.77 10.51 9.89 10.29 8.00 -
P/RPS 7.60 7.24 12.07 32.33 7.57 10.44 12.17 -26.83%
P/EPS 92.81 49.61 52.82 142.22 33.80 45.09 52.60 45.76%
EY 1.08 2.02 1.89 0.70 2.96 2.22 1.90 -31.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 2.65 2.95 4.11 3.97 4.25 3.40 4.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 19/08/04 20/05/04 26/02/04 19/11/03 21/08/03 -
Price 8.17 8.63 6.51 8.57 10.63 9.49 8.57 -
P/RPS 6.59 9.00 10.11 26.36 8.14 9.63 13.03 -36.39%
P/EPS 80.41 61.69 44.26 115.97 36.33 41.59 56.34 26.62%
EY 1.24 1.62 2.26 0.86 2.75 2.40 1.77 -21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.29 2.48 3.35 4.27 3.92 3.65 -9.69%

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