[PUNCAK] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 43.41%
YoY- -50.19%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,387,616 1,361,180 1,110,856 1,040,468 588,116 574,128 578,768 15.67%
PBT 39,720 163,152 85,104 146,976 187,940 182,964 182,864 -22.45%
Tax -34,856 -82,324 -27,192 -42,384 -54,244 -53,136 -784 88.10%
NP 4,864 80,828 57,912 104,592 133,696 129,828 182,080 -45.29%
-
NP to SH 14,104 74,536 35,580 66,600 133,696 129,828 182,080 -34.68%
-
Tax Rate 87.75% 50.46% 31.95% 28.84% 28.86% 29.04% 0.43% -
Total Cost 1,382,752 1,280,352 1,052,944 935,876 454,420 444,300 396,688 23.11%
-
Net Worth 1,233,962 822,056 1,301,820 1,048,674 1,157,854 997,053 1,028,576 3.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,233,962 822,056 1,301,820 1,048,674 1,157,854 997,053 1,028,576 3.07%
NOSH 411,320 411,028 463,281 459,944 452,286 439,230 437,692 -1.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.35% 5.94% 5.21% 10.05% 22.73% 22.61% 31.46% -
ROE 1.14% 9.07% 2.73% 6.35% 11.55% 13.02% 17.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 337.36 331.16 239.78 226.22 130.03 130.71 132.23 16.87%
EPS 3.44 18.12 7.68 14.48 29.56 29.64 41.60 -33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 2.81 2.28 2.56 2.27 2.35 4.15%
Adjusted Per Share Value based on latest NOSH - 459,944
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 310.24 304.33 248.36 232.63 131.49 128.36 129.40 15.67%
EPS 3.15 16.66 7.95 14.89 29.89 29.03 40.71 -34.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7589 1.838 2.9106 2.3446 2.5887 2.2292 2.2997 3.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.50 3.22 8.00 6.80 10.51 6.23 8.09 -
P/RPS 1.04 0.97 3.34 3.01 8.08 4.77 6.12 -25.55%
P/EPS 102.07 17.76 104.17 46.96 35.55 21.08 19.45 31.79%
EY 0.98 5.63 0.96 2.13 2.81 4.74 5.14 -24.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.61 2.85 2.98 4.11 2.74 3.44 -16.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 26/05/06 25/05/05 20/05/04 21/05/03 21/05/02 -
Price 3.36 3.30 7.34 7.63 8.57 6.31 8.11 -
P/RPS 1.00 1.00 3.06 3.37 6.59 4.83 6.13 -26.06%
P/EPS 97.99 18.20 95.57 52.69 28.99 21.35 19.50 30.84%
EY 1.02 5.50 1.05 1.90 3.45 4.68 5.13 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.65 2.61 3.35 3.35 2.78 3.45 -17.08%

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