[PUC] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 15.34%
YoY- -25.08%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 20,991 16,942 12,551 8,601 6,908 20,301 36,514 -30.83%
PBT -81,791 -79,506 -72,131 -73,544 -83,696 -72,852 -64,213 17.48%
Tax -62 -62 -17 18 -3,149 -3,148 -3,194 -92.75%
NP -81,853 -79,568 -72,148 -73,526 -86,845 -76,000 -67,407 13.80%
-
NP to SH -81,853 -79,568 -72,148 -73,526 -86,845 -76,000 -67,407 13.80%
-
Tax Rate - - - - - - - -
Total Cost 102,844 96,510 84,699 82,127 93,753 96,301 103,921 -0.69%
-
Net Worth 164,253 154,093 161,337 212,324 313,379 194,259 200,288 -12.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 164,253 154,093 161,337 212,324 313,379 194,259 200,288 -12.37%
NOSH 1,235,314 1,144,692 888,692 655,490 617,147 474,730 474,730 89.07%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -389.94% -469.65% -574.84% -854.85% -1,257.17% -374.37% -184.61% -
ROE -49.83% -51.64% -44.72% -34.63% -27.71% -39.12% -33.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.12 1.95 1.60 0.99 0.73 4.28 7.69 -57.60%
EPS -8.26 -9.17 -9.21 -8.46 -9.12 -16.01 -14.20 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.1776 0.206 0.2442 0.3291 0.4092 0.4219 -46.33%
Adjusted Per Share Value based on latest NOSH - 655,490
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.89 0.72 0.53 0.36 0.29 0.86 1.54 -30.59%
EPS -3.46 -3.36 -3.05 -3.11 -3.67 -3.21 -2.85 13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0651 0.0681 0.0897 0.1324 0.082 0.0846 -12.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.17 0.11 0.16 0.245 0.14 0.095 -
P/RPS 6.38 8.71 6.86 16.17 33.77 3.27 1.24 197.73%
P/EPS -1.63 -1.85 -1.19 -1.89 -2.69 -0.87 -0.67 80.78%
EY -61.17 -53.94 -83.75 -52.85 -37.23 -114.35 -149.46 -44.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 0.53 0.66 0.74 0.34 0.23 131.29%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 31/05/21 31/03/21 30/11/20 26/08/20 16/06/20 -
Price 0.12 0.16 0.15 0.11 0.15 0.30 0.12 -
P/RPS 5.67 8.19 9.36 11.12 20.68 7.02 1.56 136.20%
P/EPS -1.45 -1.74 -1.63 -1.30 -1.64 -1.87 -0.85 42.72%
EY -68.81 -57.32 -61.41 -76.88 -60.80 -53.36 -118.33 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.73 0.45 0.46 0.73 0.28 87.58%

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