[PUNCAK] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -461.16%
YoY- -159.97%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 273,415 269,157 260,117 129,352 144,412 146,048 147,029 51.16%
PBT 56,432 65,650 36,744 -36,268 19,681 46,721 46,985 12.97%
Tax -15,929 -18,390 -10,596 18,844 -22,786 -13,177 -13,561 11.31%
NP 40,503 47,260 26,148 -17,424 -3,105 33,544 33,424 13.64%
-
NP to SH 26,070 33,606 16,650 -17,424 -3,105 33,544 33,424 -15.25%
-
Tax Rate 28.23% 28.01% 28.84% - 115.78% 28.20% 28.86% -
Total Cost 232,912 221,897 233,969 146,776 147,517 112,504 113,605 61.31%
-
Net Worth 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 1,157,854 -4.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 229 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 1,157,854 -4.00%
NOSH 461,415 460,987 459,944 458,526 456,617 457,626 452,286 1.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.81% 17.56% 10.05% -13.47% -2.15% 22.97% 22.73% -
ROE 2.39% 3.10% 1.59% -1.47% -0.26% 2.79% 2.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.26 58.39 56.55 28.21 31.63 31.91 32.51 49.16%
EPS 5.65 7.29 3.62 -3.80 -0.68 7.33 7.39 -16.37%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.28 2.59 2.62 2.63 2.56 -5.27%
Adjusted Per Share Value based on latest NOSH - 458,526
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.13 60.18 58.16 28.92 32.29 32.65 32.87 51.17%
EPS 5.83 7.51 3.72 -3.90 -0.69 7.50 7.47 -15.21%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.4347 2.4221 2.3446 2.6552 2.6748 2.6909 2.5887 -4.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 7.97 7.43 6.80 9.43 6.94 7.77 10.51 -
P/RPS 13.45 12.73 12.02 33.43 21.94 24.35 32.33 -44.24%
P/EPS 141.06 101.92 187.85 -248.16 -1,020.59 106.00 142.22 -0.54%
EY 0.71 0.98 0.53 -0.40 -0.10 0.94 0.70 0.94%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 3.38 3.16 2.98 3.64 2.65 2.95 4.11 -12.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 20/05/04 -
Price 7.14 7.26 7.63 8.17 8.63 6.51 8.57 -
P/RPS 12.05 12.43 13.49 28.96 27.29 20.40 26.36 -40.62%
P/EPS 126.37 99.59 210.77 -215.00 -1,269.12 88.81 115.97 5.88%
EY 0.79 1.00 0.47 -0.47 -0.08 1.13 0.86 -5.49%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 3.03 3.09 3.35 3.15 3.29 2.48 3.35 -6.46%

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