[PUC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 58.41%
YoY- 92.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 14,656 15,651 14,139 12,404 8,870 6,431 6,919 64.86%
PBT -4,519 -3,867 -454 -48 -102 -668 -681 252.72%
Tax 29 29 1 1 -11 -26 -37 -
NP -4,490 -3,838 -453 -47 -113 -694 -718 239.04%
-
NP to SH -4,519 -3,867 -453 -47 -113 -694 -718 240.50%
-
Tax Rate - - - - - - - -
Total Cost 19,146 19,489 14,592 12,451 8,983 7,125 7,637 84.44%
-
Net Worth 8,092 8,625 9,807 10,221 10,162 9,864 11,008 -18.53%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 400 400 345 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 8,092 8,625 9,807 10,221 10,162 9,864 11,008 -18.53%
NOSH 74,933 75,134 75,094 75,999 75,000 74,000 80,000 -4.26%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -30.64% -24.52% -3.20% -0.38% -1.27% -10.79% -10.38% -
ROE -55.84% -44.83% -4.62% -0.46% -1.11% -7.04% -6.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.56 20.83 18.83 16.32 11.83 8.69 8.65 72.19%
EPS -6.03 -5.15 -0.60 -0.06 -0.15 -0.94 -0.90 254.98%
DPS 0.00 0.00 0.00 0.00 0.53 0.54 0.43 -
NAPS 0.108 0.1148 0.1306 0.1345 0.1355 0.1333 0.1376 -14.89%
Adjusted Per Share Value based on latest NOSH - 75,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.56 0.60 0.54 0.47 0.34 0.25 0.26 66.70%
EPS -0.17 -0.15 -0.02 0.00 0.00 -0.03 -0.03 217.51%
DPS 0.00 0.00 0.00 0.00 0.02 0.02 0.01 -
NAPS 0.0031 0.0033 0.0037 0.0039 0.0039 0.0038 0.0042 -18.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.20 0.20 0.25 0.38 0.44 0.50 0.62 -
P/RPS 1.02 0.96 1.33 2.33 3.72 5.75 7.17 -72.71%
P/EPS -3.32 -3.89 -41.44 -614.47 -292.04 -53.31 -69.08 -86.75%
EY -30.15 -25.73 -2.41 -0.16 -0.34 -1.88 -1.45 654.76%
DY 0.00 0.00 0.00 0.00 1.21 1.08 0.70 -
P/NAPS 1.85 1.74 1.91 2.83 3.25 3.75 4.51 -44.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 23/11/04 19/08/04 28/05/04 27/02/04 06/01/04 -
Price 0.20 0.29 0.22 0.27 0.38 0.50 0.52 -
P/RPS 1.02 1.39 1.17 1.65 3.21 5.75 6.01 -69.31%
P/EPS -3.32 -5.63 -36.47 -436.60 -252.21 -53.31 -57.94 -85.11%
EY -30.15 -17.75 -2.74 -0.23 -0.40 -1.88 -1.73 571.02%
DY 0.00 0.00 0.00 0.00 1.40 1.08 0.83 -
P/NAPS 1.85 2.53 1.68 2.01 2.80 3.75 3.78 -37.86%

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