[PUC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 56.35%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,825 7,651 3,790 15,513 12,063 7,319 3,714 116.27%
PBT 1,439 988 520 1,164 650 192 100 490.65%
Tax -360 -247 -130 -401 -162 -48 -25 490.93%
NP 1,079 741 390 763 488 144 75 490.56%
-
NP to SH 1,079 741 390 763 488 144 75 490.56%
-
Tax Rate 25.02% 25.00% 25.00% 34.45% 24.92% 25.00% 25.00% -
Total Cost 10,746 6,910 3,400 14,750 11,575 7,175 3,639 105.69%
-
Net Worth 13,980 13,882 3,188 11,465 11,902 10,769 102 2550.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 13,980 13,882 3,188 11,465 11,902 10,769 102 2550.35%
NOSH 92,222 93,797 21,546 78,584 76,250 75,789 750 2365.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.12% 9.69% 10.29% 4.92% 4.05% 1.97% 2.02% -
ROE 7.72% 5.34% 12.23% 6.65% 4.10% 1.34% 73.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.82 8.16 17.59 19.74 15.82 9.66 495.20 -91.22%
EPS 1.17 0.79 1.81 0.97 0.64 0.19 10.00 -76.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.148 0.148 0.1459 0.1561 0.1421 0.136 7.50%
Adjusted Per Share Value based on latest NOSH - 84,146
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.43 0.28 0.14 0.57 0.44 0.27 0.14 111.15%
EPS 0.04 0.03 0.01 0.03 0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0051 0.0012 0.0042 0.0044 0.004 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.12 0.16 0.15 0.13 0.14 0.14 -
P/RPS 0.78 1.47 0.91 0.76 0.82 1.45 0.03 775.90%
P/EPS 8.55 15.19 8.84 15.45 20.31 73.68 1.40 233.74%
EY 11.70 6.58 11.31 6.47 4.92 1.36 71.43 -70.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 1.08 1.03 0.83 0.99 1.03 -25.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 24/08/11 27/05/11 25/02/11 30/11/10 20/08/10 25/05/10 -
Price 0.15 0.11 0.125 0.17 0.12 0.14 0.12 -
P/RPS 1.17 1.35 0.71 0.86 0.76 1.45 0.02 1403.24%
P/EPS 12.82 13.92 6.91 17.51 18.75 73.68 1.20 384.37%
EY 7.80 7.18 14.48 5.71 5.33 1.36 83.33 -79.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.74 0.84 1.17 0.77 0.99 0.88 8.16%

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