[PUNCAK] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.58%
YoY- -30.82%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 802,689 437,489 434,208 426,465 413,060 263,323 258,248 -1.19%
PBT 158,826 113,387 140,723 137,798 141,939 72,815 76,571 -0.77%
Tax -44,915 -49,524 -40,191 -39,610 0 0 0 -100.00%
NP 113,911 63,863 100,532 98,188 141,939 72,815 76,571 -0.42%
-
NP to SH 76,326 63,863 100,532 98,188 141,939 72,815 76,571 0.00%
-
Tax Rate 28.28% 43.68% 28.56% 28.74% 0.00% 0.00% 0.00% -
Total Cost 688,778 373,626 333,676 328,277 271,121 190,508 181,677 -1.40%
-
Net Worth 1,087,737 1,196,004 1,066,115 876,664 945,093 686,155 587,469 -0.65%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,087,737 1,196,004 1,066,115 876,664 945,093 686,155 587,469 -0.65%
NOSH 460,905 456,490 440,543 438,332 437,543 374,948 249,986 -0.64%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 14.19% 14.60% 23.15% 23.02% 34.36% 27.65% 29.65% -
ROE 7.02% 5.34% 9.43% 11.20% 15.02% 10.61% 13.03% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 174.15 95.84 98.56 97.29 94.40 70.23 103.30 -0.55%
EPS 16.56 13.99 22.82 22.40 32.44 19.42 30.63 0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.62 2.42 2.00 2.16 1.83 2.35 -0.00%
Adjusted Per Share Value based on latest NOSH - 439,091
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 179.46 97.81 97.08 95.35 92.35 58.87 57.74 -1.19%
EPS 17.06 14.28 22.48 21.95 31.73 16.28 17.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.432 2.674 2.3836 1.96 2.113 1.5341 1.3135 -0.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 7.97 6.94 10.29 6.91 7.09 6.49 0.00 -
P/RPS 4.58 7.24 10.44 7.10 7.51 9.24 0.00 -100.00%
P/EPS 48.13 49.61 45.09 30.85 21.86 33.42 0.00 -100.00%
EY 2.08 2.02 2.22 3.24 4.58 2.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.65 4.25 3.46 3.28 3.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 23/11/04 19/11/03 21/11/02 21/11/01 28/11/00 24/11/99 -
Price 7.14 8.63 9.49 7.31 7.00 6.57 0.00 -
P/RPS 4.10 9.00 9.63 7.51 7.41 9.36 0.00 -100.00%
P/EPS 43.12 61.69 41.59 32.63 21.58 33.83 0.00 -100.00%
EY 2.32 1.62 2.40 3.06 4.63 2.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 3.29 3.92 3.66 3.24 3.59 0.00 -100.00%

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