[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.94%
YoY- -26.79%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,191,100 1,058,548 586,154 577,722 572,624 551,802 345,418 22.90%
PBT 99,798 204,788 187,412 188,040 183,298 190,128 95,084 0.80%
Tax -30,218 -57,972 -53,476 -54,396 -760 0 0 -
NP 69,580 146,816 133,936 133,644 182,538 190,128 95,084 -5.06%
-
NP to SH 44,256 100,512 133,936 133,644 182,538 190,128 95,084 -11.96%
-
Tax Rate 30.28% 28.31% 28.53% 28.93% 0.41% 0.00% 0.00% -
Total Cost 1,121,520 911,732 452,218 444,078 390,086 361,674 250,334 28.38%
-
Net Worth 1,295,742 1,082,507 1,197,320 1,032,424 1,074,010 896,830 662,388 11.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,295,742 1,082,507 1,197,320 1,032,424 1,074,010 896,830 662,388 11.82%
NOSH 456,247 460,641 455,254 439,329 438,371 437,478 249,957 10.54%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.84% 13.87% 22.85% 23.13% 31.88% 34.46% 27.53% -
ROE 3.42% 9.29% 11.19% 12.94% 17.00% 21.20% 14.35% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 261.06 229.80 128.75 131.50 130.63 126.13 138.19 11.17%
EPS 9.70 21.82 29.42 30.42 41.64 43.46 38.04 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.35 2.63 2.35 2.45 2.05 2.65 1.16%
Adjusted Per Share Value based on latest NOSH - 439,423
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 265.15 235.65 130.49 128.61 127.47 122.84 76.89 22.90%
EPS 9.85 22.38 29.82 29.75 40.64 42.32 21.17 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8845 2.4098 2.6654 2.2983 2.3909 1.9965 1.4746 11.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.57 7.43 7.77 8.00 7.63 7.43 11.83 -
P/RPS 2.90 3.23 6.03 6.08 5.84 5.89 8.56 -16.49%
P/EPS 78.04 34.05 26.41 26.30 18.32 17.10 31.10 16.56%
EY 1.28 2.94 3.79 3.80 5.46 5.85 3.22 -14.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.16 2.95 3.40 3.11 3.62 4.46 -8.19%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 18/08/05 19/08/04 21/08/03 21/08/02 28/08/01 28/08/00 -
Price 7.23 7.26 6.51 8.57 7.89 8.31 7.23 -
P/RPS 2.77 3.16 5.06 6.52 6.04 6.59 5.23 -10.04%
P/EPS 74.54 33.27 22.13 28.17 18.95 19.12 19.01 25.56%
EY 1.34 3.01 4.52 3.55 5.28 5.23 5.26 -20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.09 2.48 3.65 3.22 4.05 2.73 -1.12%

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