[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 72.79%
YoY- 67.95%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 230,466 211,596 173,008 117,984 101,095 116,280 99,882 74.34%
PBT -119,064 -56,458 -32,934 -56,244 -195,709 -121,901 -130,106 -5.72%
Tax -56,986 -5,653 -5,982 -1,744 -6,834 -10,226 -16,610 126.96%
NP -176,050 -62,112 -38,916 -57,988 -202,543 -132,128 -146,716 12.88%
-
NP to SH -169,662 -59,010 -35,906 -54,768 -201,282 -131,313 -146,202 10.40%
-
Tax Rate - - - - - - - -
Total Cost 406,516 273,708 211,924 175,972 303,638 248,408 246,598 39.42%
-
Net Worth 1,364,103 1,489,332 1,516,167 1,520,639 1,534,057 1,645,868 1,355,158 0.43%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,236 2,981 4,472 8,944 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,364,103 1,489,332 1,516,167 1,520,639 1,534,057 1,645,868 1,355,158 0.43%
NOSH 449,284 449,284 449,284 449,283 449,283 449,283 449,283 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -76.39% -29.35% -22.49% -49.15% -200.35% -113.63% -146.89% -
ROE -12.44% -3.96% -2.37% -3.60% -13.12% -7.98% -10.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.53 47.31 38.68 26.38 22.60 26.00 22.33 74.36%
EPS -37.93 -13.20 -8.02 -12.24 -45.00 -29.36 -32.70 10.36%
DPS 0.50 0.67 1.00 2.00 0.00 0.00 0.00 -
NAPS 3.05 3.33 3.39 3.40 3.43 3.68 3.03 0.43%
Adjusted Per Share Value based on latest NOSH - 449,283
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.53 47.31 38.68 26.38 22.60 26.00 22.33 74.36%
EPS -37.93 -13.19 -8.03 -12.25 -45.00 -29.36 -32.69 10.38%
DPS 0.50 0.67 1.00 2.00 0.00 0.00 0.00 -
NAPS 3.0499 3.3298 3.3898 3.3998 3.4298 3.6798 3.0299 0.43%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.35 0.505 0.51 0.495 0.62 0.715 0.915 -
P/RPS 0.68 1.07 1.32 1.88 2.74 2.75 4.10 -69.71%
P/EPS -0.92 -3.83 -6.35 -4.04 -1.38 -2.44 -2.80 -52.28%
EY -108.38 -26.13 -15.74 -24.74 -72.59 -41.06 -35.73 109.12%
DY 1.43 1.32 1.96 4.04 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.15 0.15 0.18 0.19 0.30 -48.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 31/05/18 27/02/18 29/11/17 28/08/17 -
Price 0.395 0.435 0.545 0.525 0.605 0.66 0.775 -
P/RPS 0.77 0.92 1.41 1.99 2.68 2.54 3.47 -63.24%
P/EPS -1.04 -3.30 -6.79 -4.29 -1.34 -2.25 -2.37 -42.16%
EY -96.04 -30.33 -14.73 -23.32 -74.39 -44.49 -42.18 72.81%
DY 1.27 1.53 1.83 3.81 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.16 0.15 0.18 0.18 0.26 -36.92%

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