[PUNCAK] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 101.84%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 277,714 342,255 273,415 269,157 260,117 129,352 144,412 54.70%
PBT 21,276 38,020 56,432 65,650 36,744 -36,268 19,681 5.33%
Tax -6,798 -13,393 -15,929 -18,390 -10,596 18,844 -22,786 -55.38%
NP 14,478 24,627 40,503 47,260 26,148 -17,424 -3,105 -
-
NP to SH 8,895 22,934 26,070 33,606 16,650 -17,424 -3,105 -
-
Tax Rate 31.95% 35.23% 28.23% 28.01% 28.84% - 115.78% -
Total Cost 263,236 317,628 232,912 221,897 233,969 146,776 147,517 47.17%
-
Net Worth 1,301,820 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 5.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 27,574 - - - 229 - -
Div Payout % - 120.24% - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,301,820 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 5.80%
NOSH 463,281 459,579 461,415 460,987 459,944 458,526 456,617 0.97%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.21% 7.20% 14.81% 17.56% 10.05% -13.47% -2.15% -
ROE 0.68% 1.79% 2.39% 3.10% 1.59% -1.47% -0.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.95 74.47 59.26 58.39 56.55 28.21 31.63 53.21%
EPS 1.92 4.99 5.65 7.29 3.62 -3.80 -0.68 -
DPS 0.00 6.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.81 2.79 2.36 2.35 2.28 2.59 2.62 4.78%
Adjusted Per Share Value based on latest NOSH - 460,987
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.09 76.52 61.13 60.18 58.16 28.92 32.29 54.69%
EPS 1.99 5.13 5.83 7.51 3.72 -3.90 -0.69 -
DPS 0.00 6.17 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.9106 2.8668 2.4347 2.4221 2.3446 2.6552 2.6748 5.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 8.00 7.11 7.97 7.43 6.80 9.43 6.94 -
P/RPS 13.35 9.55 13.45 12.73 12.02 33.43 21.94 -28.21%
P/EPS 416.67 142.48 141.06 101.92 187.85 -248.16 -1,020.59 -
EY 0.24 0.70 0.71 0.98 0.53 -0.40 -0.10 -
DY 0.00 0.84 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 2.85 2.55 3.38 3.16 2.98 3.64 2.65 4.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 -
Price 7.34 7.43 7.14 7.26 7.63 8.17 8.63 -
P/RPS 12.24 9.98 12.05 12.43 13.49 28.96 27.29 -41.43%
P/EPS 382.29 148.89 126.37 99.59 210.77 -215.00 -1,269.12 -
EY 0.26 0.67 0.79 1.00 0.47 -0.47 -0.08 -
DY 0.00 0.81 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 2.61 2.66 3.03 3.09 3.35 3.15 3.29 -14.31%

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