[PUC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -32.51%
YoY- -14.68%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 56,341 50,015 43,032 40,564 31,411 26,372 25,753 68.76%
PBT -16,918 -18,838 -19,066 1,641 2,605 2,497 2,665 -
Tax -342 -323 -323 42 -168 205 205 -
NP -17,260 -19,161 -19,389 1,683 2,437 2,702 2,870 -
-
NP to SH -17,248 -19,153 -19,382 1,621 2,402 2,705 2,895 -
-
Tax Rate - - - -2.56% 6.45% -8.21% -7.69% -
Total Cost 73,601 69,176 62,421 38,881 28,974 23,670 22,883 118.36%
-
Net Worth 199,003 182,401 177,542 205,374 159,919 193,602 167,937 12.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 199,003 182,401 177,542 205,374 159,919 193,602 167,937 12.01%
NOSH 1,591,749 1,507,326 1,402,462 1,250,000 1,042,500 1,230,000 1,062,222 31.04%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -30.63% -38.31% -45.06% 4.15% 7.76% 10.25% 11.14% -
ROE -8.67% -10.50% -10.92% 0.79% 1.50% 1.40% 1.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.72 3.37 3.57 3.25 3.01 2.14 2.42 33.29%
EPS -1.14 -1.29 -1.61 0.13 0.23 0.22 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1228 0.1474 0.1643 0.1534 0.1574 0.1581 -11.58%
Adjusted Per Share Value based on latest NOSH - 1,250,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.15 1.91 1.64 1.55 1.20 1.00 0.98 69.08%
EPS -0.66 -0.73 -0.74 0.06 0.09 0.10 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0695 0.0677 0.0783 0.0609 0.0738 0.064 11.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.19 0.225 0.33 0.135 0.14 0.135 0.065 -
P/RPS 5.10 6.68 9.24 4.16 4.65 6.30 2.68 53.74%
P/EPS -16.67 -17.45 -20.51 104.10 60.76 61.39 23.85 -
EY -6.00 -5.73 -4.88 0.96 1.65 1.63 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.83 2.24 0.82 0.91 0.86 0.41 131.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 28/02/18 24/11/17 25/08/17 26/05/17 23/02/17 -
Price 0.165 0.20 0.26 0.21 0.13 0.155 0.09 -
P/RPS 4.43 5.94 7.28 6.47 4.31 7.23 3.71 12.58%
P/EPS -14.48 -15.51 -16.16 161.94 56.42 70.48 33.02 -
EY -6.91 -6.45 -6.19 0.62 1.77 1.42 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.63 1.76 1.28 0.85 0.98 0.57 69.03%

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