[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.25%
YoY- -3.99%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,058,548 586,154 577,722 572,624 551,802 345,418 356,522 -1.15%
PBT 204,788 187,412 188,040 183,298 190,128 95,084 99,542 -0.76%
Tax -57,972 -53,476 -54,396 -760 0 0 0 -100.00%
NP 146,816 133,936 133,644 182,538 190,128 95,084 99,542 -0.41%
-
NP to SH 100,512 133,936 133,644 182,538 190,128 95,084 99,542 -0.01%
-
Tax Rate 28.31% 28.53% 28.93% 0.41% 0.00% 0.00% 0.00% -
Total Cost 911,732 452,218 444,078 390,086 361,674 250,334 256,980 -1.33%
-
Net Worth 1,082,507 1,197,320 1,032,424 1,074,010 896,830 662,388 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,082,507 1,197,320 1,032,424 1,074,010 896,830 662,388 0 -100.00%
NOSH 460,641 455,254 439,329 438,371 437,478 249,957 249,979 -0.64%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.87% 22.85% 23.13% 31.88% 34.46% 27.53% 27.92% -
ROE 9.29% 11.19% 12.94% 17.00% 21.20% 14.35% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 229.80 128.75 131.50 130.63 126.13 138.19 142.62 -0.50%
EPS 21.82 29.42 30.42 41.64 43.46 38.04 39.82 0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.63 2.35 2.45 2.05 2.65 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 438,208
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 236.67 131.05 129.17 128.03 123.37 77.23 79.71 -1.15%
EPS 22.47 29.95 29.88 40.81 42.51 21.26 22.26 -0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4203 2.677 2.3083 2.4013 2.0051 1.481 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 7.43 7.77 8.00 7.63 7.43 11.83 0.00 -
P/RPS 3.23 6.03 6.08 5.84 5.89 8.56 0.00 -100.00%
P/EPS 34.05 26.41 26.30 18.32 17.10 31.10 0.00 -100.00%
EY 2.94 3.79 3.80 5.46 5.85 3.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.95 3.40 3.11 3.62 4.46 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 18/08/05 19/08/04 21/08/03 21/08/02 28/08/01 28/08/00 - -
Price 7.26 6.51 8.57 7.89 8.31 7.23 0.00 -
P/RPS 3.16 5.06 6.52 6.04 6.59 5.23 0.00 -100.00%
P/EPS 33.27 22.13 28.17 18.95 19.12 19.01 0.00 -100.00%
EY 3.01 4.52 3.55 5.28 5.23 5.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.48 3.65 3.22 4.05 2.73 0.00 -100.00%

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