[PUNCAK] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.04%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 129,352 144,412 146,048 147,029 144,052 145,347 145,329 -7.43%
PBT -36,268 19,681 46,721 46,985 42,689 46,703 48,279 -
Tax 18,844 -22,786 -13,177 -13,561 -13,634 -12,993 -14,004 -
NP -17,424 -3,105 33,544 33,424 29,055 33,710 34,275 -
-
NP to SH -17,424 -3,105 33,544 33,424 29,055 33,710 34,275 -
-
Tax Rate - 115.78% 28.20% 28.86% 31.94% 27.82% 29.01% -
Total Cost 146,776 147,517 112,504 113,605 114,997 111,637 111,054 20.33%
-
Net Worth 1,187,583 1,196,338 1,203,556 1,157,854 1,121,619 1,071,986 1,032,644 9.72%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 229 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,187,583 1,196,338 1,203,556 1,157,854 1,121,619 1,071,986 1,032,644 9.72%
NOSH 458,526 456,617 457,626 452,286 450,449 442,969 439,423 2.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -13.47% -2.15% 22.97% 22.73% 20.17% 23.19% 23.58% -
ROE -1.47% -0.26% 2.79% 2.89% 2.59% 3.14% 3.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.21 31.63 31.91 32.51 31.98 32.81 33.07 -10.01%
EPS -3.80 -0.68 7.33 7.39 6.45 7.61 7.80 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.62 2.63 2.56 2.49 2.42 2.35 6.66%
Adjusted Per Share Value based on latest NOSH - 452,286
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.80 32.15 32.51 32.73 32.07 32.36 32.35 -7.42%
EPS -3.88 -0.69 7.47 7.44 6.47 7.50 7.63 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6437 2.6632 2.6793 2.5775 2.4969 2.3864 2.2988 9.72%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 9.43 6.94 7.77 10.51 9.89 10.29 8.00 -
P/RPS 33.43 21.94 24.35 32.33 30.93 31.36 24.19 23.94%
P/EPS -248.16 -1,020.59 106.00 142.22 153.33 135.22 102.56 -
EY -0.40 -0.10 0.94 0.70 0.65 0.74 0.98 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.65 2.95 4.11 3.97 4.25 3.40 4.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 19/08/04 20/05/04 26/02/04 19/11/03 21/08/03 -
Price 8.17 8.63 6.51 8.57 10.63 9.49 8.57 -
P/RPS 28.96 27.29 20.40 26.36 33.24 28.92 25.91 7.66%
P/EPS -215.00 -1,269.12 88.81 115.97 164.80 124.70 109.87 -
EY -0.47 -0.08 1.13 0.86 0.61 0.80 0.91 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.29 2.48 3.35 4.27 3.92 3.65 -9.31%

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