[PUC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 54.89%
YoY- -162.31%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,084 6,431 6,953 5,934 5,328 6,137 5,910 86.65%
PBT 360 -668 -544 -832 -1,904 564 1,117 -52.96%
Tax 0 -26 -36 -54 -60 -50 -54 -
NP 360 -694 -580 -886 -1,964 514 1,062 -51.35%
-
NP to SH 360 -694 -580 -886 -1,964 514 1,062 -51.35%
-
Tax Rate 0.00% - - - - 8.87% 4.83% -
Total Cost 14,724 7,125 7,533 6,820 7,292 5,623 4,848 109.57%
-
Net Worth 10,162 9,947 10,320 10,369 10,975 10,870 10,997 -5.12%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 10,162 9,947 10,320 10,369 10,975 10,870 10,997 -5.12%
NOSH 75,000 74,623 75,000 75,084 75,538 69,459 66,974 7.83%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.39% -10.79% -8.34% -14.93% -36.86% 8.38% 17.98% -
ROE 3.54% -6.98% -5.62% -8.54% -17.89% 4.73% 9.66% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.11 8.62 9.27 7.90 7.05 8.84 8.83 73.01%
EPS 0.48 -0.93 -0.77 -1.18 -2.60 0.74 1.59 -54.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1333 0.1376 0.1381 0.1453 0.1565 0.1642 -12.01%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.55 0.23 0.25 0.21 0.19 0.22 0.21 89.89%
EPS 0.01 -0.03 -0.02 -0.03 -0.07 0.02 0.04 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0036 0.0037 0.0037 0.004 0.0039 0.004 -5.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.44 0.50 0.62 0.44 0.39 0.41 0.41 -
P/RPS 2.19 5.80 6.69 5.57 5.53 4.64 4.65 -39.43%
P/EPS 91.67 -53.76 -80.17 -37.29 -15.00 55.41 25.84 132.42%
EY 1.09 -1.86 -1.25 -2.68 -6.67 1.80 3.87 -56.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.75 4.51 3.19 2.68 2.62 2.50 19.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 06/01/04 26/08/03 07/05/03 27/02/03 25/11/02 -
Price 0.38 0.50 0.52 0.83 0.38 0.39 0.40 -
P/RPS 1.89 5.80 5.61 10.50 5.39 4.41 4.53 -44.13%
P/EPS 79.17 -53.76 -67.24 -70.34 -14.62 52.70 25.21 114.30%
EY 1.26 -1.86 -1.49 -1.42 -6.84 1.90 3.97 -53.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.75 3.78 6.01 2.62 2.49 2.44 9.59%

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