[PUC] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -10.28%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 23,603 23,693 20,991 16,942 12,551 8,601 6,908 127.02%
PBT -62,256 -59,863 -81,791 -79,506 -72,131 -73,544 -83,696 -17.91%
Tax -97 -105 -62 -62 -17 18 -3,149 -90.19%
NP -62,353 -59,968 -81,853 -79,568 -72,148 -73,526 -86,845 -19.83%
-
NP to SH -62,412 -59,968 -81,853 -79,568 -72,148 -73,526 -86,845 -19.78%
-
Tax Rate - - - - - - - -
Total Cost 85,956 83,661 102,844 96,510 84,699 82,127 93,753 -5.62%
-
Net Worth 194,906 149,633 164,253 154,093 161,337 212,324 313,379 -27.15%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 194,906 149,633 164,253 154,093 161,337 212,324 313,379 -27.15%
NOSH 1,625,261 1,428,973 1,235,314 1,144,692 888,692 655,490 617,147 90.81%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -264.17% -253.10% -389.94% -469.65% -574.84% -854.85% -1,257.17% -
ROE -32.02% -40.08% -49.83% -51.64% -44.72% -34.63% -27.71% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.60 2.22 2.12 1.95 1.60 0.99 0.73 68.81%
EPS -4.22 -5.61 -8.26 -9.17 -9.21 -8.46 -9.12 -40.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1319 0.1401 0.1657 0.1776 0.206 0.2442 0.3291 -45.67%
Adjusted Per Share Value based on latest NOSH - 1,144,692
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.90 0.90 0.80 0.65 0.48 0.33 0.26 129.00%
EPS -2.38 -2.29 -3.12 -3.03 -2.75 -2.80 -3.31 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.057 0.0626 0.0587 0.0615 0.0809 0.1194 -27.13%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.125 0.145 0.135 0.17 0.11 0.16 0.245 -
P/RPS 7.83 6.54 6.38 8.71 6.86 16.17 33.77 -62.29%
P/EPS -2.96 -2.58 -1.63 -1.85 -1.19 -1.89 -2.69 6.59%
EY -33.79 -38.72 -61.17 -53.94 -83.75 -52.85 -37.23 -6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 0.81 0.96 0.53 0.66 0.74 18.13%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 22/02/22 30/11/21 27/08/21 31/05/21 31/03/21 30/11/20 -
Price 0.045 0.15 0.12 0.16 0.15 0.11 0.15 -
P/RPS 2.82 6.76 5.67 8.19 9.36 11.12 20.68 -73.53%
P/EPS -1.07 -2.67 -1.45 -1.74 -1.63 -1.30 -1.64 -24.79%
EY -93.86 -37.43 -68.81 -57.32 -61.41 -76.88 -60.80 33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.07 0.72 0.90 0.73 0.45 0.46 -18.26%

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