[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 193.67%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 682,475 340,295 1,428,123 906,169 595,550 277,714 1,144,944 -29.23%
PBT 75,881 40,788 367,276 80,175 49,899 21,276 196,846 -47.12%
Tax -34,695 -20,581 4,749 6,672 -15,109 -6,798 -58,308 -29.32%
NP 41,186 20,207 372,025 86,847 34,790 14,478 138,538 -55.55%
-
NP to SH 34,645 18,634 331,602 64,984 22,128 8,895 99,260 -50.52%
-
Tax Rate 45.72% 50.46% -1.29% -8.32% 30.28% 31.95% 29.62% -
Total Cost 641,289 320,088 1,056,098 819,322 560,760 263,236 1,006,406 -26.01%
-
Net Worth 822,416 822,056 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 -25.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 37,332 - - - 27,623 -
Div Payout % - - 11.26% - - - 27.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 822,416 822,056 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 -25.77%
NOSH 411,208 411,028 466,652 453,798 456,247 463,281 460,384 -7.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.03% 5.94% 26.05% 9.58% 5.84% 5.21% 12.10% -
ROE 4.21% 2.27% 21.47% 4.94% 1.71% 0.68% 7.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 165.97 82.79 306.04 199.69 130.53 59.95 248.69 -23.68%
EPS 8.43 4.53 101.51 14.32 4.85 1.92 21.56 -46.62%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 2.00 2.00 3.31 2.90 2.84 2.81 2.79 -19.95%
Adjusted Per Share Value based on latest NOSH - 448,284
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 152.59 76.08 319.30 202.60 133.15 62.09 255.99 -29.23%
EPS 7.75 4.17 74.14 14.53 4.95 1.99 22.19 -50.50%
DPS 0.00 0.00 8.35 0.00 0.00 0.00 6.18 -
NAPS 1.8388 1.838 3.4535 2.9423 2.897 2.9106 2.8718 -25.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.58 3.22 8.80 8.09 7.57 8.00 7.11 -
P/RPS 2.16 3.89 2.88 4.05 5.80 13.35 2.86 -17.11%
P/EPS 42.49 71.03 12.38 56.49 156.08 416.67 32.98 18.45%
EY 2.35 1.41 8.07 1.77 0.64 0.24 3.03 -15.62%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.84 -
P/NAPS 1.79 1.61 2.66 2.79 2.67 2.85 2.55 -21.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 -
Price 4.04 3.30 3.68 8.09 7.23 7.34 7.43 -
P/RPS 2.43 3.99 1.20 4.05 5.54 12.24 2.99 -12.94%
P/EPS 47.95 72.79 5.18 56.49 149.07 382.29 34.46 24.71%
EY 2.09 1.37 19.31 1.77 0.67 0.26 2.90 -19.66%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.81 -
P/NAPS 2.02 1.65 1.11 2.79 2.55 2.61 2.66 -16.80%

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