[PUNCAK] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 195.56%
YoY- -50.19%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 342,255 273,415 269,157 260,117 129,352 144,412 146,048 76.15%
PBT 38,020 56,432 65,650 36,744 -36,268 19,681 46,721 -12.80%
Tax -13,393 -15,929 -18,390 -10,596 18,844 -22,786 -13,177 1.08%
NP 24,627 40,503 47,260 26,148 -17,424 -3,105 33,544 -18.57%
-
NP to SH 22,934 26,070 33,606 16,650 -17,424 -3,105 33,544 -22.33%
-
Tax Rate 35.23% 28.23% 28.01% 28.84% - 115.78% 28.20% -
Total Cost 317,628 232,912 221,897 233,969 146,776 147,517 112,504 99.37%
-
Net Worth 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 4.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 27,574 - - - 229 - - -
Div Payout % 120.24% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 4.29%
NOSH 459,579 461,415 460,987 459,944 458,526 456,617 457,626 0.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.20% 14.81% 17.56% 10.05% -13.47% -2.15% 22.97% -
ROE 1.79% 2.39% 3.10% 1.59% -1.47% -0.26% 2.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.47 59.26 58.39 56.55 28.21 31.63 31.91 75.67%
EPS 4.99 5.65 7.29 3.62 -3.80 -0.68 7.33 -22.55%
DPS 6.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 2.79 2.36 2.35 2.28 2.59 2.62 2.63 4.00%
Adjusted Per Share Value based on latest NOSH - 459,944
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 76.19 60.87 59.92 57.91 28.80 32.15 32.51 76.16%
EPS 5.11 5.80 7.48 3.71 -3.88 -0.69 7.47 -22.30%
DPS 6.14 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 2.8544 2.4241 2.4116 2.3345 2.6437 2.6632 2.6793 4.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.11 7.97 7.43 6.80 9.43 6.94 7.77 -
P/RPS 9.55 13.45 12.73 12.02 33.43 21.94 24.35 -46.32%
P/EPS 142.48 141.06 101.92 187.85 -248.16 -1,020.59 106.00 21.73%
EY 0.70 0.71 0.98 0.53 -0.40 -0.10 0.94 -17.79%
DY 0.84 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 2.55 3.38 3.16 2.98 3.64 2.65 2.95 -9.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 -
Price 7.43 7.14 7.26 7.63 8.17 8.63 6.51 -
P/RPS 9.98 12.05 12.43 13.49 28.96 27.29 20.40 -37.83%
P/EPS 148.89 126.37 99.59 210.77 -215.00 -1,269.12 88.81 40.99%
EY 0.67 0.79 1.00 0.47 -0.47 -0.08 1.13 -29.35%
DY 0.81 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 2.66 3.03 3.09 3.35 3.15 3.29 2.48 4.76%

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