[PUC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
06-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.54%
YoY- -154.58%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 17,880 15,084 6,431 6,953 5,934 5,328 6,137 104.12%
PBT 408 360 -668 -544 -832 -1,904 564 -19.43%
Tax 0 0 -26 -36 -54 -60 -50 -
NP 408 360 -694 -580 -886 -1,964 514 -14.28%
-
NP to SH 408 360 -694 -580 -886 -1,964 514 -14.28%
-
Tax Rate 0.00% 0.00% - - - - 8.87% -
Total Cost 17,472 14,724 7,125 7,533 6,820 7,292 5,623 113.08%
-
Net Worth 10,162 10,162 9,947 10,320 10,369 10,975 10,870 -4.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 10,162 10,162 9,947 10,320 10,369 10,975 10,870 -4.39%
NOSH 75,555 75,000 74,623 75,000 75,084 75,538 69,459 5.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.28% 2.39% -10.79% -8.34% -14.93% -36.86% 8.38% -
ROE 4.01% 3.54% -6.98% -5.62% -8.54% -17.89% 4.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.66 20.11 8.62 9.27 7.90 7.05 8.84 92.88%
EPS 0.54 0.48 -0.93 -0.77 -1.18 -2.60 0.74 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1345 0.1355 0.1333 0.1376 0.1381 0.1453 0.1565 -9.61%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.65 0.55 0.23 0.25 0.21 0.19 0.22 106.03%
EPS 0.01 0.01 -0.03 -0.02 -0.03 -0.07 0.02 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0037 0.0036 0.0037 0.0037 0.004 0.0039 -3.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.38 0.44 0.50 0.62 0.44 0.39 0.41 -
P/RPS 1.61 2.19 5.80 6.69 5.57 5.53 4.64 -50.65%
P/EPS 70.37 91.67 -53.76 -80.17 -37.29 -15.00 55.41 17.29%
EY 1.42 1.09 -1.86 -1.25 -2.68 -6.67 1.80 -14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.25 3.75 4.51 3.19 2.68 2.62 5.27%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 28/05/04 27/02/04 06/01/04 26/08/03 07/05/03 27/02/03 -
Price 0.27 0.38 0.50 0.52 0.83 0.38 0.39 -
P/RPS 1.14 1.89 5.80 5.61 10.50 5.39 4.41 -59.45%
P/EPS 50.00 79.17 -53.76 -67.24 -70.34 -14.62 52.70 -3.44%
EY 2.00 1.26 -1.86 -1.49 -1.42 -6.84 1.90 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.80 3.75 3.78 6.01 2.62 2.49 -13.31%

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