[PUNCAK] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -109.26%
YoY- -109.21%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 269,157 260,117 129,352 144,412 146,048 147,029 144,052 51.75%
PBT 65,650 36,744 -36,268 19,681 46,721 46,985 42,689 33.26%
Tax -18,390 -10,596 18,844 -22,786 -13,177 -13,561 -13,634 22.10%
NP 47,260 26,148 -17,424 -3,105 33,544 33,424 29,055 38.34%
-
NP to SH 33,606 16,650 -17,424 -3,105 33,544 33,424 29,055 10.19%
-
Tax Rate 28.01% 28.84% - 115.78% 28.20% 28.86% 31.94% -
Total Cost 221,897 233,969 146,776 147,517 112,504 113,605 114,997 55.05%
-
Net Worth 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 1,157,854 1,121,619 -2.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 229 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 1,157,854 1,121,619 -2.29%
NOSH 460,987 459,944 458,526 456,617 457,626 452,286 450,449 1.55%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.56% 10.05% -13.47% -2.15% 22.97% 22.73% 20.17% -
ROE 3.10% 1.59% -1.47% -0.26% 2.79% 2.89% 2.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.39 56.55 28.21 31.63 31.91 32.51 31.98 49.43%
EPS 7.29 3.62 -3.80 -0.68 7.33 7.39 6.45 8.51%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.28 2.59 2.62 2.63 2.56 2.49 -3.78%
Adjusted Per Share Value based on latest NOSH - 456,617
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.18 58.16 28.92 32.29 32.65 32.87 32.21 51.75%
EPS 7.51 3.72 -3.90 -0.69 7.50 7.47 6.50 10.11%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.4221 2.3446 2.6552 2.6748 2.6909 2.5887 2.5077 -2.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 7.43 6.80 9.43 6.94 7.77 10.51 9.89 -
P/RPS 12.73 12.02 33.43 21.94 24.35 32.33 30.93 -44.69%
P/EPS 101.92 187.85 -248.16 -1,020.59 106.00 142.22 153.33 -23.85%
EY 0.98 0.53 -0.40 -0.10 0.94 0.70 0.65 31.51%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.98 3.64 2.65 2.95 4.11 3.97 -14.12%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 20/05/04 26/02/04 -
Price 7.26 7.63 8.17 8.63 6.51 8.57 10.63 -
P/RPS 12.43 13.49 28.96 27.29 20.40 26.36 33.24 -48.12%
P/EPS 99.59 210.77 -215.00 -1,269.12 88.81 115.97 164.80 -28.54%
EY 1.00 0.47 -0.47 -0.08 1.13 0.86 0.61 39.07%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.35 3.15 3.29 2.48 3.35 4.27 -19.41%

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