[PUNCAK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.1%
YoY- 275.04%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 518,884 504,951 461,459 494,175 487,587 443,779 358,680 27.99%
PBT -47,586 -20,722 26,391 98,257 102,456 85,502 5,616 -
Tax 10,064 12,067 -9,416 -25,942 -25,357 -24,135 938 388.57%
NP -37,522 -8,655 16,975 72,315 77,099 61,367 6,554 -
-
NP to SH -37,503 -8,388 3,707 46,745 52,580 39,288 -3,707 369.75%
-
Tax Rate - - 35.68% 26.40% 24.75% 28.23% -16.70% -
Total Cost 556,406 513,606 444,484 421,860 410,488 382,412 352,126 35.77%
-
Net Worth 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 -6.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 41,125 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 -6.47%
NOSH 409,299 408,932 411,145 408,967 409,180 415,000 411,250 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -7.23% -1.71% 3.68% 14.63% 15.81% 13.83% 1.83% -
ROE -3.05% -0.68% 0.30% 3.18% 4.28% 3.16% -0.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 126.77 123.48 112.24 120.83 119.16 106.93 87.22 28.39%
EPS -9.17 -2.05 0.91 11.43 12.85 9.60 -0.91 368.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.00 3.00 3.00 3.59 3.00 3.00 3.30 -6.17%
Adjusted Per Share Value based on latest NOSH - 408,967
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 116.01 112.90 103.17 110.49 109.01 99.22 80.19 28.00%
EPS -8.38 -1.88 0.83 10.45 11.76 8.78 -0.83 369.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.19 -
NAPS 2.7453 2.7429 2.7577 3.2826 2.7445 2.7836 3.0343 -6.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.76 2.66 3.03 3.23 3.16 2.95 2.64 -
P/RPS 2.18 2.15 2.70 2.67 2.65 2.76 3.03 -19.75%
P/EPS -30.12 -129.68 336.06 28.26 24.59 31.16 -292.88 -78.14%
EY -3.32 -0.77 0.30 3.54 4.07 3.21 -0.34 358.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
P/NAPS 0.92 0.89 1.01 0.90 1.05 0.98 0.80 9.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 -
Price 2.84 2.38 2.68 3.17 3.30 2.85 2.88 -
P/RPS 2.24 1.93 2.39 2.62 2.77 2.67 3.30 -22.81%
P/EPS -31.00 -116.03 297.24 27.73 25.68 30.10 -319.50 -78.97%
EY -3.23 -0.86 0.34 3.61 3.89 3.32 -0.31 379.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
P/NAPS 0.95 0.79 0.89 0.88 1.10 0.95 0.87 6.05%

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