[PUNCAK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.26%
YoY- -58.55%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,213,690 2,059,530 1,900,721 1,408,804 1,368,500 1,208,225 1,070,252 12.87%
PBT -95,777 -125,726 381,620 65,684 148,181 106,900 211,768 -
Tax 14,341 30,233 -100,578 -44,902 -53,418 8,896 -59,886 -
NP -81,436 -95,493 281,041 20,781 94,762 115,796 151,881 -
-
NP to SH 785 -94,874 184,817 33,772 81,482 86,645 101,768 -55.53%
-
Tax Rate - - 26.36% 68.36% 36.05% -8.32% 28.28% -
Total Cost 2,295,126 2,155,023 1,619,680 1,388,022 1,273,737 1,092,429 918,370 16.48%
-
Net Worth 50,485 1,227,297 1,468,773 1,349,824 1,233,219 1,316,016 1,087,737 -40.03%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 50,485 1,227,297 1,468,773 1,349,824 1,233,219 1,316,016 1,087,737 -40.03%
NOSH 420,714 409,099 409,129 409,037 411,073 453,798 460,905 -1.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.68% -4.64% 14.79% 1.48% 6.92% 9.58% 14.19% -
ROE 1.56% -7.73% 12.58% 2.50% 6.61% 6.58% 9.36% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 526.17 503.43 464.58 344.42 332.91 266.25 232.21 14.59%
EPS 0.19 -23.19 45.17 8.25 19.81 19.09 22.08 -54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 3.00 3.59 3.30 3.00 2.90 2.36 -39.11%
Adjusted Per Share Value based on latest NOSH - 408,745
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 494.94 460.47 424.96 314.98 305.97 270.13 239.29 12.87%
EPS 0.18 -21.21 41.32 7.55 18.22 19.37 22.75 -55.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 2.744 3.2839 3.0179 2.7572 2.9423 2.432 -40.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.15 2.90 3.23 2.91 4.36 8.09 7.97 -
P/RPS 0.22 0.58 0.70 0.84 1.31 3.04 3.43 -36.71%
P/EPS 616.07 -12.50 7.15 35.25 22.00 42.37 36.10 60.42%
EY 0.16 -8.00 13.99 2.84 4.55 2.36 2.77 -37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.58 0.97 0.90 0.88 1.45 2.79 3.38 18.95%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 25/11/10 23/11/09 20/11/08 22/11/07 22/11/06 23/11/05 -
Price 1.09 2.60 3.17 2.30 4.70 8.09 7.14 -
P/RPS 0.21 0.52 0.68 0.67 1.41 3.04 3.07 -36.03%
P/EPS 583.93 -11.21 7.02 27.86 23.71 42.37 32.34 61.93%
EY 0.17 -8.92 14.25 3.59 4.22 2.36 3.09 -38.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.08 0.87 0.88 0.70 1.57 2.79 3.03 20.06%

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