[PUNCAK] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.36%
YoY- -2.13%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 342,180 317,836 269,157 146,048 145,329 141,620 139,049 16.18%
PBT 35,093 28,623 65,650 46,721 48,279 45,933 49,333 -5.51%
Tax -14,114 -8,311 -18,390 -13,177 -14,004 -184 0 -
NP 20,979 20,312 47,260 33,544 34,275 45,749 49,333 -13.27%
-
NP to SH 16,011 13,233 33,606 33,544 34,275 45,749 49,333 -17.09%
-
Tax Rate 40.22% 29.04% 28.01% 28.20% 29.01% 0.40% 0.00% -
Total Cost 321,201 297,524 221,897 112,504 111,054 95,871 89,716 23.67%
-
Net Worth 822,904 1,291,467 1,083,320 1,203,556 1,032,644 1,073,611 896,566 -1.41%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 822,904 1,291,467 1,083,320 1,203,556 1,032,644 1,073,611 896,566 -1.41%
NOSH 411,452 454,742 460,987 457,626 439,423 438,208 437,349 -1.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.13% 6.39% 17.56% 22.97% 23.58% 32.30% 35.48% -
ROE 1.95% 1.02% 3.10% 2.79% 3.32% 4.26% 5.50% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 83.16 69.89 58.39 31.91 33.07 32.32 31.79 17.37%
EPS 3.89 2.91 7.29 7.33 7.80 10.44 11.28 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.84 2.35 2.63 2.35 2.45 2.05 -0.41%
Adjusted Per Share Value based on latest NOSH - 457,626
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 76.17 70.75 59.92 32.51 32.35 31.53 30.95 16.18%
EPS 3.56 2.95 7.48 7.47 7.63 10.18 10.98 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8319 2.875 2.4116 2.6793 2.2988 2.39 1.9959 -1.41%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.58 7.57 7.43 7.77 8.00 7.63 7.43 -
P/RPS 4.30 10.83 12.73 24.35 24.19 23.61 23.37 -24.57%
P/EPS 92.00 260.14 101.92 106.00 102.56 73.08 65.87 5.72%
EY 1.09 0.38 0.98 0.94 0.98 1.37 1.52 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.67 3.16 2.95 3.40 3.11 3.62 -11.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 23/08/06 18/08/05 19/08/04 21/08/03 21/08/02 28/08/01 -
Price 4.04 7.23 7.26 6.51 8.57 7.89 8.31 -
P/RPS 4.86 10.34 12.43 20.40 25.91 24.41 26.14 -24.44%
P/EPS 103.82 248.45 99.59 88.81 109.87 75.57 73.67 5.88%
EY 0.96 0.40 1.00 1.13 0.91 1.32 1.36 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.55 3.09 2.48 3.65 3.22 4.05 -10.94%

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