[PUNCAK] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- -73.6%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 230,466 101,095 73,755 188,694 606,635 514,348 1,563,032 -27.30%
PBT -119,064 -195,709 -192,091 -152,430 -8,884 -79,501 325,372 -
Tax -56,986 -6,834 -54,763 215,488 256,836 279,302 -66,991 -2.65%
NP -176,050 -202,543 -246,854 63,058 247,952 199,801 258,381 -
-
NP to SH -169,662 -201,282 -245,747 65,576 248,383 200,551 259,388 -
-
Tax Rate - - - - - - 20.59% -
Total Cost 406,516 303,638 320,609 125,636 358,683 314,547 1,304,651 -17.65%
-
Net Worth 1,364,103 1,534,057 1,747,847 1,605,232 2,060,622 1,775,635 1,583,143 -2.45%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,236 - - 428,062 - - 20,454 -30.83%
Div Payout % 0.00% - - 652.77% - - 7.89% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,364,103 1,534,057 1,747,847 1,605,232 2,060,622 1,775,635 1,583,143 -2.45%
NOSH 449,284 449,283 449,318 449,283 410,482 409,132 409,081 1.57%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -76.39% -200.35% -334.69% 33.42% 40.87% 38.85% 16.53% -
ROE -12.44% -13.12% -14.06% 4.09% 12.05% 11.29% 16.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.53 22.60 16.41 44.08 147.79 125.72 382.08 -28.37%
EPS -37.93 -45.00 -54.94 15.58 60.51 49.02 63.40 -
DPS 0.50 0.00 0.00 100.00 0.00 0.00 5.00 -31.85%
NAPS 3.05 3.43 3.89 3.75 5.02 4.34 3.87 -3.88%
Adjusted Per Share Value based on latest NOSH - 449,283
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.30 22.50 16.42 42.00 135.02 114.48 347.89 -27.30%
EPS -37.76 -44.80 -54.70 14.60 55.28 44.64 57.73 -
DPS 0.50 0.00 0.00 95.28 0.00 0.00 4.55 -30.77%
NAPS 3.0362 3.4144 3.8903 3.5729 4.5865 3.9521 3.5237 -2.45%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.35 0.62 0.895 1.46 2.96 3.25 1.18 -
P/RPS 0.68 2.74 5.45 3.31 2.00 2.59 0.31 13.98%
P/EPS -0.92 -1.38 -1.64 9.53 4.89 6.63 1.86 -
EY -108.38 -72.59 -61.11 10.49 20.44 15.08 53.74 -
DY 1.43 0.00 0.00 68.49 0.00 0.00 4.24 -16.56%
P/NAPS 0.11 0.18 0.23 0.39 0.59 0.75 0.30 -15.39%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.395 0.605 0.96 1.09 2.80 3.55 1.34 -
P/RPS 0.77 2.68 5.85 2.47 1.89 2.82 0.35 14.03%
P/EPS -1.04 -1.34 -1.76 7.12 4.63 7.24 2.11 -
EY -96.04 -74.39 -56.97 14.05 21.61 13.81 47.32 -
DY 1.27 0.00 0.00 91.74 0.00 0.00 3.73 -16.42%
P/NAPS 0.13 0.18 0.25 0.29 0.56 0.82 0.35 -15.20%

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