[PUNCAK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.21%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 340,295 277,714 260,117 147,029 143,532 144,692 136,852 16.38%
PBT 40,788 21,276 36,744 46,985 45,741 45,716 45,731 -1.88%
Tax -20,581 -6,798 -10,596 -13,561 -13,284 -196 0 -
NP 20,207 14,478 26,148 33,424 32,457 45,520 45,731 -12.72%
-
NP to SH 18,634 8,895 16,650 33,424 32,457 45,520 45,731 -13.89%
-
Tax Rate 50.46% 31.95% 28.84% 28.86% 29.04% 0.43% 0.00% -
Total Cost 320,088 263,236 233,969 113,605 111,075 99,172 91,121 23.28%
-
Net Worth 822,056 1,301,820 1,048,674 1,157,854 997,053 1,028,576 848,977 -0.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 822,056 1,301,820 1,048,674 1,157,854 997,053 1,028,576 848,977 -0.53%
NOSH 411,028 463,281 459,944 452,286 439,230 437,692 437,617 -1.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.94% 5.21% 10.05% 22.73% 22.61% 31.46% 33.42% -
ROE 2.27% 0.68% 1.59% 2.89% 3.26% 4.43% 5.39% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 82.79 59.95 56.55 32.51 32.68 33.06 31.27 17.60%
EPS 4.53 1.92 3.62 7.39 7.41 10.40 10.45 -12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.81 2.28 2.56 2.27 2.35 1.94 0.50%
Adjusted Per Share Value based on latest NOSH - 452,286
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 76.08 62.09 58.16 32.87 32.09 32.35 30.60 16.38%
EPS 4.17 1.99 3.72 7.47 7.26 10.18 10.22 -13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.838 2.9106 2.3446 2.5887 2.2292 2.2997 1.8981 -0.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.22 8.00 6.80 10.51 6.23 8.09 6.80 -
P/RPS 3.89 13.35 12.02 32.33 19.06 24.47 21.74 -24.92%
P/EPS 71.03 416.67 187.85 142.22 84.31 77.79 65.07 1.47%
EY 1.41 0.24 0.53 0.70 1.19 1.29 1.54 -1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.85 2.98 4.11 2.74 3.44 3.51 -12.17%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 26/05/06 25/05/05 20/05/04 21/05/03 21/05/02 29/05/01 -
Price 3.30 7.34 7.63 8.57 6.31 8.11 7.20 -
P/RPS 3.99 12.24 13.49 26.36 19.31 24.53 23.02 -25.32%
P/EPS 72.79 382.29 210.77 115.97 85.39 77.98 68.90 0.91%
EY 1.37 0.26 0.47 0.86 1.17 1.28 1.45 -0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.61 3.35 3.35 2.78 3.45 3.71 -12.62%

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