[PUC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.34%
YoY- -235.28%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 14,139 12,404 8,870 6,431 6,919 6,099 5,660 83.79%
PBT -454 -48 -102 -668 -681 -565 -412 6.66%
Tax 1 1 -11 -26 -37 -76 -64 -
NP -453 -47 -113 -694 -718 -641 -476 -3.23%
-
NP to SH -453 -47 -113 -694 -718 -641 -476 -3.23%
-
Tax Rate - - - - - - - -
Total Cost 14,592 12,451 8,983 7,125 7,637 6,740 6,136 77.88%
-
Net Worth 9,807 10,221 10,162 9,864 11,008 11,047 10,975 -7.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 400 400 345 345 - -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 9,807 10,221 10,162 9,864 11,008 11,047 10,975 -7.20%
NOSH 75,094 75,999 75,000 74,000 80,000 80,000 75,538 -0.39%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.20% -0.38% -1.27% -10.79% -10.38% -10.51% -8.41% -
ROE -4.62% -0.46% -1.11% -7.04% -6.52% -5.80% -4.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.83 16.32 11.83 8.69 8.65 7.62 7.49 84.57%
EPS -0.60 -0.06 -0.15 -0.94 -0.90 -0.80 -0.63 -3.19%
DPS 0.00 0.00 0.53 0.54 0.43 0.43 0.00 -
NAPS 0.1306 0.1345 0.1355 0.1333 0.1376 0.1381 0.1453 -6.84%
Adjusted Per Share Value based on latest NOSH - 74,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.54 0.47 0.34 0.25 0.26 0.23 0.22 81.66%
EPS -0.02 0.00 0.00 -0.03 -0.03 -0.02 -0.02 0.00%
DPS 0.00 0.00 0.02 0.02 0.01 0.01 0.00 -
NAPS 0.0037 0.0039 0.0039 0.0038 0.0042 0.0042 0.0042 -8.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.25 0.38 0.44 0.50 0.62 0.44 0.39 -
P/RPS 1.33 2.33 3.72 5.75 7.17 5.77 5.20 -59.60%
P/EPS -41.44 -614.47 -292.04 -53.31 -69.08 -54.91 -61.89 -23.40%
EY -2.41 -0.16 -0.34 -1.88 -1.45 -1.82 -1.62 30.22%
DY 0.00 0.00 1.21 1.08 0.70 0.98 0.00 -
P/NAPS 1.91 2.83 3.25 3.75 4.51 3.19 2.68 -20.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 28/05/04 27/02/04 06/01/04 26/08/03 07/05/03 -
Price 0.22 0.27 0.38 0.50 0.52 0.83 0.38 -
P/RPS 1.17 1.65 3.21 5.75 6.01 10.89 5.07 -62.27%
P/EPS -36.47 -436.60 -252.21 -53.31 -57.94 -103.59 -60.30 -28.41%
EY -2.74 -0.23 -0.40 -1.88 -1.73 -0.97 -1.66 39.53%
DY 0.00 0.00 1.40 1.08 0.83 0.52 0.00 -
P/NAPS 1.68 2.01 2.80 3.75 3.78 6.01 2.62 -25.57%

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