[PUNCAK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.6%
YoY- -5.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,059,530 1,900,721 1,408,804 1,368,500 1,208,225 1,070,252 583,318 23.38%
PBT -125,726 381,620 65,684 148,181 106,900 211,768 151,182 -
Tax 30,233 -100,578 -44,902 -53,418 8,896 -59,886 -66,032 -
NP -95,493 281,041 20,781 94,762 115,796 151,881 85,150 -
-
NP to SH -94,874 184,817 33,772 81,482 86,645 101,768 85,150 -
-
Tax Rate - 26.36% 68.36% 36.05% -8.32% 28.28% 43.68% -
Total Cost 2,155,023 1,619,680 1,388,022 1,273,737 1,092,429 918,370 498,168 27.63%
-
Net Worth 1,227,297 1,468,773 1,349,824 1,233,219 1,316,016 1,087,737 1,196,004 0.43%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,227,297 1,468,773 1,349,824 1,233,219 1,316,016 1,087,737 1,196,004 0.43%
NOSH 409,099 409,129 409,037 411,073 453,798 460,905 456,490 -1.80%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -4.64% 14.79% 1.48% 6.92% 9.58% 14.19% 14.60% -
ROE -7.73% 12.58% 2.50% 6.61% 6.58% 9.36% 7.12% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 503.43 464.58 344.42 332.91 266.25 232.21 127.78 25.66%
EPS -23.19 45.17 8.25 19.81 19.09 22.08 18.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.59 3.30 3.00 2.90 2.36 2.62 2.28%
Adjusted Per Share Value based on latest NOSH - 411,350
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 458.48 423.13 313.62 304.65 268.97 238.25 129.85 23.38%
EPS -21.12 41.14 7.52 18.14 19.29 22.65 18.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7321 3.2697 3.0049 2.7453 2.9296 2.4214 2.6625 0.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.90 3.23 2.91 4.36 8.09 7.97 6.94 -
P/RPS 0.58 0.70 0.84 1.31 3.04 3.43 5.43 -31.10%
P/EPS -12.50 7.15 35.25 22.00 42.37 36.10 37.21 -
EY -8.00 13.99 2.84 4.55 2.36 2.77 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.88 1.45 2.79 3.38 2.65 -15.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 23/11/09 20/11/08 22/11/07 22/11/06 23/11/05 23/11/04 -
Price 2.60 3.17 2.30 4.70 8.09 7.14 8.63 -
P/RPS 0.52 0.68 0.67 1.41 3.04 3.07 6.75 -34.75%
P/EPS -11.21 7.02 27.86 23.71 42.37 32.34 46.27 -
EY -8.92 14.25 3.59 4.22 2.36 3.09 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.70 1.57 2.79 3.03 3.29 -19.87%

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