[PUNCAK] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 33.83%
YoY- 463.02%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 504,951 461,459 494,175 487,587 443,779 358,680 354,893 26.53%
PBT -20,722 26,391 98,257 102,456 85,502 5,616 20,963 -
Tax 12,067 -9,416 -25,942 -25,357 -24,135 938 -15,305 -
NP -8,655 16,975 72,315 77,099 61,367 6,554 5,658 -
-
NP to SH -8,388 3,707 46,745 52,580 39,288 -3,707 12,464 -
-
Tax Rate - 35.68% 26.40% 24.75% 28.23% -16.70% 73.01% -
Total Cost 513,606 444,484 421,860 410,488 382,412 352,126 349,235 29.35%
-
Net Worth 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 -6.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 41,125 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 -6.13%
NOSH 408,932 411,145 408,967 409,180 415,000 411,250 408,745 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.71% 3.68% 14.63% 15.81% 13.83% 1.83% 1.59% -
ROE -0.68% 0.30% 3.18% 4.28% 3.16% -0.27% 0.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 123.48 112.24 120.83 119.16 106.93 87.22 86.82 26.49%
EPS -2.05 0.91 11.43 12.85 9.60 -0.91 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.00 3.00 3.59 3.00 3.00 3.30 3.30 -6.16%
Adjusted Per Share Value based on latest NOSH - 409,180
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.90 103.17 110.49 109.01 99.22 80.19 79.35 26.52%
EPS -1.88 0.83 10.45 11.76 8.78 -0.83 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 9.19 0.00 -
NAPS 2.7429 2.7577 3.2826 2.7445 2.7836 3.0343 3.0158 -6.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.66 3.03 3.23 3.16 2.95 2.64 2.91 -
P/RPS 2.15 2.70 2.67 2.65 2.76 3.03 3.35 -25.61%
P/EPS -129.68 336.06 28.26 24.59 31.16 -292.88 95.43 -
EY -0.77 0.30 3.54 4.07 3.21 -0.34 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.89 1.01 0.90 1.05 0.98 0.80 0.88 0.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 -
Price 2.38 2.68 3.17 3.30 2.85 2.88 2.30 -
P/RPS 1.93 2.39 2.62 2.77 2.67 3.30 2.65 -19.06%
P/EPS -116.03 297.24 27.73 25.68 30.10 -319.50 75.43 -
EY -0.86 0.34 3.61 3.89 3.32 -0.31 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 0.79 0.89 0.88 1.10 0.95 0.87 0.70 8.40%

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