[PUC] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -457.2%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 15,249 15,325 11,712 15,651 6,431 6,137 5,423 18.79%
PBT 268 -19 -1,772 -3,867 -668 564 1,621 -25.90%
Tax -14 102 -19 29 -26 -50 -10 5.76%
NP 254 83 -1,791 -3,838 -694 514 1,611 -26.48%
-
NP to SH 254 83 -1,772 -3,867 -694 514 1,611 -26.48%
-
Tax Rate 5.22% - - - - 8.87% 0.62% -
Total Cost 14,995 15,242 13,503 19,489 7,125 5,623 3,812 25.62%
-
Net Worth 8,560 8,349 7,822 9,711 9,947 10,870 2,555 22.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 8,560 8,349 7,822 9,711 9,947 10,870 2,555 22.31%
NOSH 75,161 75,428 74,142 75,107 74,623 69,459 36,306 12.88%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.67% 0.54% -15.29% -24.52% -10.79% 8.38% 29.71% -
ROE 2.97% 0.99% -22.65% -39.82% -6.98% 4.73% 63.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.29 20.32 15.80 20.84 8.62 8.84 14.94 5.23%
EPS 0.34 0.11 -2.39 -5.11 -0.93 0.74 5.65 -37.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1139 0.1107 0.1055 0.1293 0.1333 0.1565 0.0704 8.34%
Adjusted Per Share Value based on latest NOSH - 75,134
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 0.56 0.56 0.43 0.57 0.24 0.23 0.20 18.71%
EPS 0.01 0.00 -0.07 -0.14 -0.03 0.02 0.06 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0031 0.0029 0.0036 0.0037 0.004 0.0009 22.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.12 0.13 0.15 0.20 0.50 0.41 0.00 -
P/RPS 0.59 0.64 0.95 0.96 5.80 4.64 0.00 -
P/EPS 35.51 118.14 -6.28 -3.88 -53.76 55.41 0.00 -
EY 2.82 0.85 -15.93 -25.74 -1.86 1.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.17 1.42 1.55 3.75 2.62 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 05/04/02 -
Price 0.10 0.20 0.16 0.29 0.50 0.39 0.00 -
P/RPS 0.49 0.98 1.01 1.39 5.80 4.41 0.00 -
P/EPS 29.59 181.76 -6.69 -5.63 -53.76 52.70 0.00 -
EY 3.38 0.55 -14.94 -17.75 -1.86 1.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.81 1.52 2.24 3.75 2.49 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