[PUNCAK] YoY Cumulative 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- 105.88%
YoY- -26.79%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 595,550 529,274 293,077 288,861 286,312 275,901 172,709 22.90%
PBT 49,899 102,394 93,706 94,020 91,649 95,064 47,542 0.80%
Tax -15,109 -28,986 -26,738 -27,198 -380 0 0 -
NP 34,790 73,408 66,968 66,822 91,269 95,064 47,542 -5.06%
-
NP to SH 22,128 50,256 66,968 66,822 91,269 95,064 47,542 -11.96%
-
Tax Rate 30.28% 28.31% 28.53% 28.93% 0.41% 0.00% 0.00% -
Total Cost 560,760 455,866 226,109 222,039 195,043 180,837 125,167 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 1.71% 4.64% 5.59% 6.47% 8.50% 10.60% 7.18% -
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 130.53 114.90 64.38 65.75 65.31 63.07 69.10 11.17%
EPS 4.85 10.91 14.71 15.21 20.82 21.73 19.02 -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 132.58 117.82 65.24 64.30 63.74 61.42 38.45 22.90%
EPS 4.93 11.19 14.91 14.88 20.32 21.16 10.58 -11.94%
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 5.80 6.47 12.07 12.17 11.68 11.78 17.12 -16.49%
P/EPS 156.08 68.10 52.82 52.60 36.65 34.19 62.20 16.56%
EY 0.64 1.47 1.89 1.90 2.73 2.92 1.61 -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 5.54 6.32 10.11 13.03 12.08 13.18 10.46 -10.04%
P/EPS 149.07 66.54 44.26 56.34 37.90 38.24 38.01 25.56%
EY 0.67 1.50 2.26 1.77 2.64 2.61 2.63 -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