[PUC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.74%
YoY- 18.44%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 19,681 23,544 23,603 23,693 20,991 16,942 12,551 34.93%
PBT -54,358 -56,655 -62,256 -59,863 -81,791 -79,506 -72,131 -17.17%
Tax -56 -93 -97 -105 -62 -62 -17 121.23%
NP -54,414 -56,748 -62,353 -59,968 -81,853 -79,568 -72,148 -17.12%
-
NP to SH -54,637 -56,971 -62,412 -59,968 -81,853 -79,568 -72,148 -16.90%
-
Tax Rate - - - - - - - -
Total Cost 74,095 80,292 85,956 83,661 102,844 96,510 84,699 -8.52%
-
Net Worth 190,612 197,088 194,906 149,633 164,253 154,093 161,337 11.74%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 190,612 197,088 194,906 149,633 164,253 154,093 161,337 11.74%
NOSH 1,625,261 1,625,261 1,625,261 1,428,973 1,235,314 1,144,692 888,692 49.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -276.48% -241.03% -264.17% -253.10% -389.94% -469.65% -574.84% -
ROE -28.66% -28.91% -32.02% -40.08% -49.83% -51.64% -44.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.25 1.52 1.60 2.22 2.12 1.95 1.60 -15.16%
EPS -3.47 -3.67 -4.22 -5.61 -8.26 -9.17 -9.21 -47.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1209 0.127 0.1319 0.1401 0.1657 0.1776 0.206 -29.87%
Adjusted Per Share Value based on latest NOSH - 1,428,973
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.75 0.90 0.90 0.90 0.80 0.65 0.48 34.61%
EPS -2.08 -2.17 -2.38 -2.29 -3.12 -3.03 -2.75 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0726 0.0751 0.0743 0.057 0.0626 0.0587 0.0615 11.68%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.04 0.125 0.145 0.135 0.17 0.11 -
P/RPS 2.00 2.64 7.83 6.54 6.38 8.71 6.86 -55.99%
P/EPS -0.72 -1.09 -2.96 -2.58 -1.63 -1.85 -1.19 -28.44%
EY -138.62 -91.78 -33.79 -38.72 -61.17 -53.94 -83.75 39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.95 1.03 0.81 0.96 0.53 -46.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 27/05/22 22/02/22 30/11/21 27/08/21 31/05/21 -
Price 0.03 0.03 0.045 0.15 0.12 0.16 0.15 -
P/RPS 2.40 1.98 2.82 6.76 5.67 8.19 9.36 -59.60%
P/EPS -0.87 -0.82 -1.07 -2.67 -1.45 -1.74 -1.63 -34.17%
EY -115.52 -122.37 -93.86 -37.43 -68.81 -57.32 -61.41 52.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.34 1.07 0.72 0.90 0.73 -51.01%

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