[PUNCAK] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 65.31%
YoY- -38.24%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 354,806 346,904 363,399 343,900 342,180 340,295 521,954 -22.70%
PBT 18,370 9,930 4,215 35,255 35,093 40,788 287,101 -84.02%
Tax -9,658 -8,714 -4,827 -5,369 -14,114 -20,581 -1,923 193.56%
NP 8,712 1,216 -612 29,886 20,979 20,207 285,178 -90.24%
-
NP to SH 9,339 3,526 3,816 26,467 16,011 18,634 266,618 -89.31%
-
Tax Rate 52.57% 87.75% 114.52% 15.23% 40.22% 50.46% 0.67% -
Total Cost 346,094 345,688 364,011 314,014 321,201 320,088 236,776 28.82%
-
Net Worth 1,376,158 1,233,962 1,232,715 1,234,051 822,904 822,056 1,515,741 -6.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 41,090 - - - 40,419 -
Div Payout % - - 1,076.80% - - - 15.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,376,158 1,233,962 1,232,715 1,234,051 822,904 822,056 1,515,741 -6.24%
NOSH 408,355 411,320 410,905 411,350 411,452 411,028 505,247 -13.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.46% 0.35% -0.17% 8.69% 6.13% 5.94% 54.64% -
ROE 0.68% 0.29% 0.31% 2.14% 1.95% 2.27% 17.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 86.89 84.34 88.44 83.60 83.16 82.79 103.31 -10.90%
EPS 2.28 0.86 0.93 6.44 3.89 4.53 85.00 -91.05%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.37 3.00 3.00 3.00 2.00 2.00 3.00 8.06%
Adjusted Per Share Value based on latest NOSH - 411,350
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.98 77.23 80.90 76.56 76.17 75.75 116.19 -22.70%
EPS 2.08 0.78 0.85 5.89 3.56 4.15 59.35 -89.31%
DPS 0.00 0.00 9.15 0.00 0.00 0.00 9.00 -
NAPS 3.0635 2.747 2.7442 2.7472 1.8319 1.83 3.3742 -6.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.50 3.50 5.00 4.36 3.58 3.22 8.80 -
P/RPS 4.03 4.15 5.65 5.22 4.30 3.89 8.52 -39.32%
P/EPS 153.04 408.29 538.40 67.76 92.00 71.03 16.68 338.85%
EY 0.65 0.24 0.19 1.48 1.09 1.41 6.00 -77.30%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.91 -
P/NAPS 1.04 1.17 1.67 1.45 1.79 1.61 2.93 -49.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 22/11/07 24/08/07 24/05/07 27/02/07 -
Price 3.10 3.36 4.64 4.70 4.04 3.30 3.68 -
P/RPS 3.57 3.98 5.25 5.62 4.86 3.99 3.56 0.18%
P/EPS 135.55 391.96 499.63 73.05 103.82 72.79 6.97 624.48%
EY 0.74 0.26 0.20 1.37 0.96 1.37 14.34 -86.16%
DY 0.00 0.00 2.16 0.00 0.00 0.00 2.17 -
P/NAPS 0.92 1.12 1.55 1.57 2.02 1.65 1.23 -17.61%

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