[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.54%
YoY- -6.99%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 46,898 257,852 343,542 1,038,396 1,314,214 2,172,824 2,047,670 -46.67%
PBT -116,946 -41,004 -57,244 323,440 386,764 -90,954 -136,616 -2.55%
Tax -10,928 290,636 269,290 -80,278 -124,886 5,078 44,262 -
NP -127,874 249,632 212,046 243,162 261,878 -85,876 -92,354 5.56%
-
NP to SH -127,608 250,428 212,784 243,920 262,244 -8,824 -91,782 5.64%
-
Tax Rate - - - 24.82% 32.29% - - -
Total Cost 174,772 8,220 131,496 795,234 1,052,336 2,258,700 2,140,024 -34.10%
-
Net Worth 1,626,552 2,176,917 1,882,319 1,710,140 409,088 40,851 1,227,290 4.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,626,552 2,176,917 1,882,319 1,710,140 409,088 40,851 1,227,290 4.80%
NOSH 449,323 412,295 409,200 409,124 409,088 408,518 409,096 1.57%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -272.66% 96.81% 61.72% 23.42% 19.93% -3.95% -4.51% -
ROE -7.85% 11.50% 11.30% 14.26% 64.10% -21.60% -7.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.44 62.54 83.95 253.81 321.25 531.88 500.53 -47.50%
EPS -28.52 60.74 52.00 59.62 64.10 -2.16 -22.44 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 5.28 4.60 4.18 1.00 0.10 3.00 3.17%
Adjusted Per Share Value based on latest NOSH - 408,972
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.44 57.40 76.48 231.16 292.56 483.70 455.84 -46.67%
EPS -28.41 55.75 47.37 54.30 58.38 -1.96 -20.43 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6209 4.8461 4.1903 3.807 0.9107 0.0909 2.7321 4.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.04 2.62 3.35 1.91 1.30 1.99 2.76 -
P/RPS 9.96 4.19 3.99 0.75 0.40 0.37 0.55 61.97%
P/EPS -3.66 4.31 6.44 3.20 2.03 -92.13 -12.30 -18.27%
EY -27.31 23.18 15.52 31.21 49.31 -1.09 -8.13 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.73 0.46 1.30 19.90 0.92 -17.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.14 2.46 3.27 2.64 1.30 1.22 2.84 -
P/RPS 10.92 3.93 3.89 1.04 0.40 0.23 0.57 63.50%
P/EPS -4.01 4.05 6.29 4.43 2.03 -56.48 -12.66 -17.42%
EY -24.91 24.69 15.90 22.58 49.31 -1.77 -7.90 21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.71 0.63 1.30 12.20 0.95 -17.01%

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