[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -91.04%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,428,123 906,169 595,550 277,714 1,144,944 802,689 529,274 93.46%
PBT 367,276 80,175 49,899 21,276 196,846 158,826 102,394 133.77%
Tax 4,749 6,672 -15,109 -6,798 -58,308 -44,915 -28,986 -
NP 372,025 86,847 34,790 14,478 138,538 113,911 73,408 194.17%
-
NP to SH 331,602 64,984 22,128 8,895 99,260 76,326 50,256 250.58%
-
Tax Rate -1.29% -8.32% 30.28% 31.95% 29.62% 28.28% 28.31% -
Total Cost 1,056,098 819,322 560,760 263,236 1,006,406 688,778 455,866 74.81%
-
Net Worth 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 26.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 37,332 - - - 27,623 - - -
Div Payout % 11.26% - - - 27.83% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 26.66%
NOSH 466,652 453,798 456,247 463,281 460,384 460,905 460,641 0.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.05% 9.58% 5.84% 5.21% 12.10% 14.19% 13.87% -
ROE 21.47% 4.94% 1.71% 0.68% 7.73% 7.02% 4.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 306.04 199.69 130.53 59.95 248.69 174.15 114.90 91.80%
EPS 101.51 14.32 4.85 1.92 21.56 16.56 10.91 340.58%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.31 2.90 2.84 2.81 2.79 2.36 2.35 25.57%
Adjusted Per Share Value based on latest NOSH - 463,281
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 317.92 201.72 132.58 61.82 254.88 178.69 117.82 93.47%
EPS 73.82 14.47 4.93 1.98 22.10 16.99 11.19 250.53%
DPS 8.31 0.00 0.00 0.00 6.15 0.00 0.00 -
NAPS 3.4385 2.9296 2.8845 2.898 2.8594 2.4214 2.4098 26.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.80 8.09 7.57 8.00 7.11 7.97 7.43 -
P/RPS 2.88 4.05 5.80 13.35 2.86 4.58 6.47 -41.61%
P/EPS 12.38 56.49 156.08 416.67 32.98 48.13 68.10 -67.80%
EY 8.07 1.77 0.64 0.24 3.03 2.08 1.47 210.23%
DY 0.91 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 2.66 2.79 2.67 2.85 2.55 3.38 3.16 -10.82%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 -
Price 3.68 8.09 7.23 7.34 7.43 7.14 7.26 -
P/RPS 1.20 4.05 5.54 12.24 2.99 4.10 6.32 -66.86%
P/EPS 5.18 56.49 149.07 382.29 34.46 43.12 66.54 -81.68%
EY 19.31 1.77 0.67 0.26 2.90 2.32 1.50 446.72%
DY 2.17 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.11 2.79 2.55 2.61 2.66 3.03 3.09 -49.37%

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