[PUC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.22%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,673 12,932 12,636 13,915 16,514 18,922 19,861 -18.26%
PBT 720 887 1,103 1,194 1,081 1,052 971 -18.06%
Tax -432 -362 -378 -401 -123 -149 -142 109.81%
NP 288 525 725 793 958 903 829 -50.54%
-
NP to SH 288 525 725 793 958 903 829 -50.54%
-
Tax Rate 60.00% 40.81% 34.27% 33.58% 11.38% 14.16% 14.62% -
Total Cost 14,385 12,407 11,911 13,122 15,556 18,019 19,032 -17.01%
-
Net Worth 13,059 11,052 0 10,037 10,501 9,749 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,059 11,052 0 10,037 10,501 9,749 0 -
NOSH 83,658 77,777 750 73,750 76,315 74,999 75,263 7.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.96% 4.06% 5.74% 5.70% 5.80% 4.77% 4.17% -
ROE 2.21% 4.75% 0.00% 7.90% 9.12% 9.26% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.54 16.63 1,684.80 18.87 21.64 25.23 26.39 -23.82%
EPS 0.34 0.68 96.67 1.08 1.26 1.20 1.10 -54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.1421 0.00 0.1361 0.1376 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 73,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.54 0.48 0.46 0.51 0.61 0.70 0.73 -18.19%
EPS 0.01 0.02 0.03 0.03 0.04 0.03 0.03 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0041 0.00 0.0037 0.0039 0.0036 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.14 0.14 0.12 0.08 0.14 0.15 -
P/RPS 0.74 0.84 0.01 0.64 0.37 0.55 0.57 18.98%
P/EPS 37.76 20.74 0.14 11.16 6.37 11.63 13.62 97.22%
EY 2.65 4.82 690.48 8.96 15.69 8.60 7.34 -49.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.99 0.00 0.88 0.58 1.08 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 25/05/10 25/02/10 19/11/09 28/08/09 29/05/09 -
Price 0.12 0.14 0.12 0.17 0.12 0.13 0.14 -
P/RPS 0.68 0.84 0.01 0.90 0.55 0.52 0.53 18.05%
P/EPS 34.86 20.74 0.12 15.81 9.56 10.80 12.71 95.81%
EY 2.87 4.82 805.56 6.33 10.46 9.26 7.87 -48.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 0.00 1.25 0.87 1.00 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