[PUNCAK] YoY 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- 5.31%
YoY- -25.08%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 317,836 269,157 146,048 145,329 141,620 139,049 87,407 23.99%
PBT 28,623 65,650 46,721 48,279 45,933 49,333 24,260 2.79%
Tax -8,311 -18,390 -13,177 -14,004 -184 0 0 -
NP 20,312 47,260 33,544 34,275 45,749 49,333 24,260 -2.91%
-
NP to SH 13,233 33,606 33,544 34,275 45,749 49,333 24,260 -9.60%
-
Tax Rate 29.04% 28.01% 28.20% 29.01% 0.40% 0.00% 0.00% -
Total Cost 297,524 221,897 112,504 111,054 95,871 89,716 63,147 29.46%
-
Net Worth 1,291,467 1,083,320 1,203,556 1,032,644 1,073,611 896,566 662,773 11.75%
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 1,291,467 1,083,320 1,203,556 1,032,644 1,073,611 896,566 662,773 11.75%
NOSH 454,742 460,987 457,626 439,423 438,208 437,349 250,103 10.47%
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 6.39% 17.56% 22.97% 23.58% 32.30% 35.48% 27.76% -
ROE 1.02% 3.10% 2.79% 3.32% 4.26% 5.50% 3.66% -
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 69.89 58.39 31.91 33.07 32.32 31.79 34.95 12.23%
EPS 2.91 7.29 7.33 7.80 10.44 11.28 9.70 -18.17%
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 71.06 60.18 32.65 32.49 31.66 31.09 19.54 23.99%
EPS 2.96 7.51 7.50 7.66 10.23 11.03 5.42 -9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8875 2.4221 2.6909 2.3088 2.4004 2.0045 1.4818 11.75%
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 10.83 12.73 24.35 24.19 23.61 23.37 33.85 -17.29%
P/EPS 260.14 101.92 106.00 102.56 73.08 65.87 121.96 13.45%
EY 0.38 0.98 0.94 0.98 1.37 1.52 0.82 -12.02%
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 10.34 12.43 20.40 25.91 24.41 26.14 20.69 -10.91%
P/EPS 248.45 99.59 88.81 109.87 75.57 73.67 74.54 22.20%
EY 0.40 1.00 1.13 0.91 1.32 1.36 1.34 -18.24%
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