[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -105.89%
YoY- -121.35%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,120,144 1,544,648 1,023,835 504,951 1,887,000 1,425,541 931,366 72.78%
PBT -108,315 -94,295 -68,308 -20,722 312,606 286,215 187,958 -
Tax 35,308 22,675 22,131 12,067 -84,850 -75,434 -49,492 -
NP -73,007 -71,620 -46,177 -8,655 227,756 210,781 138,466 -
-
NP to SH -72,343 -71,156 -45,891 -8,388 142,320 138,613 91,868 -
-
Tax Rate - - - - 27.14% 26.36% 26.33% -
Total Cost 2,193,151 1,616,268 1,070,012 513,606 1,659,244 1,214,760 792,900 96.68%
-
Net Worth 12,274 1,227,297 1,227,290 1,226,798 1,472,642 1,468,774 1,468,415 -95.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 12,274 1,227,297 1,227,290 1,226,798 1,472,642 1,468,774 1,468,415 -95.84%
NOSH 409,150 409,099 409,096 408,932 409,067 409,129 409,029 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.44% -4.64% -4.51% -1.71% 12.07% 14.79% 14.87% -
ROE -589.37% -5.80% -3.74% -0.68% 9.66% 9.44% 6.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 518.18 377.57 250.27 123.48 461.29 348.43 227.70 72.75%
EPS -17.68 -17.39 -11.22 -2.09 34.79 33.88 22.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 3.00 3.00 3.00 3.60 3.59 3.59 -95.84%
Adjusted Per Share Value based on latest NOSH - 408,932
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 471.97 343.86 227.92 112.41 420.07 317.34 207.33 72.78%
EPS -16.10 -15.84 -10.22 -1.87 31.68 30.86 20.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0273 2.7321 2.7321 2.731 3.2783 3.2697 3.2689 -95.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.30 2.90 2.76 2.66 3.03 3.23 3.16 -
P/RPS 0.44 0.77 1.10 2.15 0.66 0.93 1.39 -53.45%
P/EPS -13.01 -16.67 -24.60 -129.68 8.71 9.53 14.07 -
EY -7.69 -6.00 -4.06 -0.77 11.48 10.49 7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 76.67 0.97 0.92 0.89 0.84 0.90 0.88 1849.37%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 -
Price 2.38 2.60 2.84 2.38 2.68 3.17 3.30 -
P/RPS 0.46 0.69 1.13 1.93 0.58 0.91 1.45 -53.38%
P/EPS -13.46 -14.95 -25.32 -116.03 7.70 9.36 14.69 -
EY -7.43 -6.69 -3.95 -0.86 12.98 10.69 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 79.33 0.87 0.95 0.79 0.74 0.88 0.92 1836.00%

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