[PUC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 6,099 5,660 6,137 5,789 5,717 5,877 5,424 8.15%
PBT -565 -412 563 1,241 1,522 1,714 1,620 -
Tax -76 -64 -50 -42 -6 -8 -9 316.30%
NP -641 -476 513 1,199 1,516 1,706 1,611 -
-
NP to SH -641 -476 513 1,199 1,516 1,706 1,611 -
-
Tax Rate - - 8.88% 3.38% 0.39% 0.47% 0.56% -
Total Cost 6,740 6,136 5,624 4,590 4,201 4,171 3,813 46.34%
-
Net Worth 11,047 10,975 10,802 10,736 10,399 4,378 2,551 166.39%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 345 - 345 - - - - -
Div Payout % 0.00% - 67.28% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 11,047 10,975 10,802 10,736 10,399 4,378 2,551 166.39%
NOSH 80,000 75,538 69,024 65,384 62,647 54,725 36,237 69.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.51% -8.41% 8.36% 20.71% 26.52% 29.03% 29.70% -
ROE -5.80% -4.34% 4.75% 11.17% 14.58% 38.97% 63.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.62 7.49 8.89 8.85 9.13 10.74 14.97 -36.32%
EPS -0.80 -0.63 0.74 1.83 2.42 3.12 4.45 -
DPS 0.43 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1453 0.1565 0.1642 0.166 0.08 0.0704 56.89%
Adjusted Per Share Value based on latest NOSH - 65,384
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.22 0.20 0.22 0.21 0.21 0.21 0.20 6.57%
EPS -0.02 -0.02 0.02 0.04 0.05 0.06 0.06 -
DPS 0.01 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.004 0.0039 0.0039 0.0038 0.0016 0.0009 171.05%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 0.44 0.39 0.41 0.41 0.58 0.00 0.00 -
P/RPS 5.77 5.20 4.61 4.63 6.36 0.00 0.00 -
P/EPS -54.91 -61.89 55.17 22.36 23.97 0.00 0.00 -
EY -1.82 -1.62 1.81 4.47 4.17 0.00 0.00 -
DY 0.98 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.68 2.62 2.50 3.49 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 07/05/03 27/02/03 25/11/02 - - - -
Price 0.83 0.38 0.39 0.40 0.00 0.00 0.00 -
P/RPS 10.89 5.07 4.39 4.52 0.00 0.00 0.00 -
P/EPS -103.59 -60.30 52.47 21.81 0.00 0.00 0.00 -
EY -0.97 -1.66 1.91 4.58 0.00 0.00 0.00 -
DY 0.52 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 6.01 2.62 2.49 2.44 0.00 0.00 0.00 -

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