[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 55.15%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,591,509 2,213,690 2,172,824 2,186,524 2,120,144 2,059,530 2,047,670 16.95%
PBT -75,163 -95,777 -90,954 -132,692 -108,315 -125,726 -136,616 -32.78%
Tax -8,559 14,341 5,078 14,176 35,308 30,233 44,262 -
NP -83,722 -81,436 -85,876 -118,516 -73,007 -95,493 -92,354 -6.31%
-
NP to SH 9,320 785 -8,824 -32,448 -72,343 -94,874 -91,782 -
-
Tax Rate - - - - - - - -
Total Cost 2,675,231 2,295,126 2,258,700 2,305,040 2,193,151 2,155,023 2,140,024 15.99%
-
Net Worth 73,578 50,485 40,851 36,872 12,274 1,227,297 1,227,290 -84.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 73,578 50,485 40,851 36,872 12,274 1,227,297 1,227,290 -84.60%
NOSH 408,771 420,714 408,518 409,696 409,150 409,099 409,096 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -3.23% -3.68% -3.95% -5.42% -3.44% -4.64% -4.51% -
ROE 12.67% 1.56% -21.60% -88.00% -589.37% -7.73% -7.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 633.97 526.17 531.88 533.69 518.18 503.43 500.53 17.01%
EPS 2.28 0.19 -2.16 -7.92 -17.68 -23.19 -22.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.12 0.10 0.09 0.03 3.00 3.00 -84.59%
Adjusted Per Share Value based on latest NOSH - 409,696
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 579.41 494.94 485.80 488.86 474.02 460.47 457.82 16.95%
EPS 2.08 0.18 -1.97 -7.25 -16.17 -21.21 -20.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1129 0.0913 0.0824 0.0274 2.744 2.744 -84.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.96 1.15 1.99 2.29 2.30 2.90 2.76 -
P/RPS 0.15 0.22 0.37 0.43 0.44 0.58 0.55 -57.84%
P/EPS 42.11 616.07 -92.13 -28.91 -13.01 -12.50 -12.30 -
EY 2.38 0.16 -1.09 -3.46 -7.69 -8.00 -8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 9.58 19.90 25.44 76.67 0.97 0.92 221.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 25/11/10 26/08/10 -
Price 1.32 1.09 1.22 2.23 2.38 2.60 2.84 -
P/RPS 0.21 0.21 0.23 0.42 0.46 0.52 0.57 -48.51%
P/EPS 57.89 583.93 -56.48 -28.16 -13.46 -11.21 -12.66 -
EY 1.73 0.17 -1.77 -3.55 -7.43 -8.92 -7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 9.08 12.20 24.78 79.33 0.87 0.95 289.01%

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