[PUNCAK] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.81%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 144,412 146,048 147,029 144,052 145,347 145,329 145,532 -0.51%
PBT 19,681 46,721 46,985 42,689 46,703 48,279 45,741 -42.91%
Tax -22,786 -13,177 -13,561 -13,634 -12,993 -14,004 -13,194 43.80%
NP -3,105 33,544 33,424 29,055 33,710 34,275 32,547 -
-
NP to SH -3,105 33,544 33,424 29,055 33,710 34,275 32,547 -
-
Tax Rate 115.78% 28.20% 28.86% 31.94% 27.82% 29.01% 28.85% -
Total Cost 147,517 112,504 113,605 114,997 111,637 111,054 112,985 19.39%
-
Net Worth 1,196,338 1,203,556 1,157,854 1,121,619 1,071,986 1,032,644 997,053 12.87%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,196,338 1,203,556 1,157,854 1,121,619 1,071,986 1,032,644 997,053 12.87%
NOSH 456,617 457,626 452,286 450,449 442,969 439,423 439,230 2.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.15% 22.97% 22.73% 20.17% 23.19% 23.58% 22.36% -
ROE -0.26% 2.79% 2.89% 2.59% 3.14% 3.32% 3.26% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.63 31.91 32.51 31.98 32.81 33.07 33.13 -3.03%
EPS -0.68 7.33 7.39 6.45 7.61 7.80 7.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.63 2.56 2.49 2.42 2.35 2.27 10.00%
Adjusted Per Share Value based on latest NOSH - 450,449
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.29 32.65 32.87 32.21 32.50 32.49 32.54 -0.51%
EPS -0.69 7.50 7.47 6.50 7.54 7.66 7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6748 2.6909 2.5887 2.5077 2.3967 2.3088 2.2292 12.88%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.94 7.77 10.51 9.89 10.29 8.00 6.23 -
P/RPS 21.94 24.35 32.33 30.93 31.36 24.19 18.80 10.81%
P/EPS -1,020.59 106.00 142.22 153.33 135.22 102.56 84.08 -
EY -0.10 0.94 0.70 0.65 0.74 0.98 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.95 4.11 3.97 4.25 3.40 2.74 -2.19%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 20/05/04 26/02/04 19/11/03 21/08/03 21/05/03 -
Price 8.63 6.51 8.57 10.63 9.49 8.57 6.31 -
P/RPS 27.29 20.40 26.36 33.24 28.92 25.91 19.04 27.03%
P/EPS -1,269.12 88.81 115.97 164.80 124.70 109.87 85.16 -
EY -0.08 1.13 0.86 0.61 0.80 0.91 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.48 3.35 4.27 3.92 3.65 2.78 11.84%

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