[PUNCAK] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.59%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 277,714 260,117 147,029 145,532 144,692 136,852 85,302 21.73%
PBT 21,276 36,744 46,985 45,741 45,716 45,731 23,282 -1.48%
Tax -6,798 -10,596 -13,561 -13,194 -196 0 0 -
NP 14,478 26,148 33,424 32,547 45,520 45,731 23,282 -7.60%
-
NP to SH 8,895 16,650 33,424 32,547 45,520 45,731 23,282 -14.81%
-
Tax Rate 31.95% 28.84% 28.86% 28.85% 0.43% 0.00% 0.00% -
Total Cost 263,236 233,969 113,605 112,985 99,172 91,121 62,020 27.22%
-
Net Worth 1,301,820 1,048,674 1,157,854 997,053 1,028,576 848,977 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,301,820 1,048,674 1,157,854 997,053 1,028,576 848,977 0 -
NOSH 463,281 459,944 452,286 439,230 437,692 437,617 250,075 10.81%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.21% 10.05% 22.73% 22.36% 31.46% 33.42% 27.29% -
ROE 0.68% 1.59% 2.89% 3.26% 4.43% 5.39% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.95 56.55 32.51 33.13 33.06 31.27 34.11 9.84%
EPS 1.92 3.62 7.39 7.41 10.40 10.45 9.31 -23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.28 2.56 2.27 2.35 1.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 439,230
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.09 58.16 32.87 32.54 32.35 30.60 19.07 21.73%
EPS 1.99 3.72 7.47 7.28 10.18 10.22 5.21 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9106 2.3446 2.5887 2.2292 2.2997 1.8981 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 8.00 6.80 10.51 6.23 8.09 6.80 14.17 -
P/RPS 13.35 12.02 32.33 18.80 24.47 21.74 41.54 -17.22%
P/EPS 416.67 187.85 142.22 84.08 77.79 65.07 152.20 18.26%
EY 0.24 0.53 0.70 1.19 1.29 1.54 0.66 -15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.98 4.11 2.74 3.44 3.51 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 25/05/05 20/05/04 21/05/03 21/05/02 29/05/01 22/05/00 -
Price 7.34 7.63 8.57 6.31 8.11 7.20 13.89 -
P/RPS 12.24 13.49 26.36 19.04 24.53 23.02 40.72 -18.14%
P/EPS 382.29 210.77 115.97 85.16 77.98 68.90 149.19 16.97%
EY 0.26 0.47 0.86 1.17 1.28 1.45 0.67 -14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 3.35 3.35 2.78 3.45 3.71 0.00 -

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