[PUC] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -34.66%
YoY- -142.28%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 8,870 6,431 6,919 6,099 5,660 6,137 5,789 32.87%
PBT -102 -668 -681 -565 -412 563 1,241 -
Tax -11 -26 -37 -76 -64 -50 -42 -59.03%
NP -113 -694 -718 -641 -476 513 1,199 -
-
NP to SH -113 -694 -718 -641 -476 513 1,199 -
-
Tax Rate - - - - - 8.88% 3.38% -
Total Cost 8,983 7,125 7,637 6,740 6,136 5,624 4,590 56.39%
-
Net Worth 10,162 9,864 11,008 11,047 10,975 10,802 10,736 -3.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 400 400 345 345 - 345 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - 67.28% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 10,162 9,864 11,008 11,047 10,975 10,802 10,736 -3.59%
NOSH 75,000 74,000 80,000 80,000 75,538 69,024 65,384 9.56%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -1.27% -10.79% -10.38% -10.51% -8.41% 8.36% 20.71% -
ROE -1.11% -7.04% -6.52% -5.80% -4.34% 4.75% 11.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.83 8.69 8.65 7.62 7.49 8.89 8.85 21.32%
EPS -0.15 -0.94 -0.90 -0.80 -0.63 0.74 1.83 -
DPS 0.53 0.54 0.43 0.43 0.00 0.50 0.00 -
NAPS 0.1355 0.1333 0.1376 0.1381 0.1453 0.1565 0.1642 -12.01%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.32 0.23 0.25 0.22 0.20 0.22 0.21 32.38%
EPS 0.00 -0.03 -0.03 -0.02 -0.02 0.02 0.04 -
DPS 0.01 0.01 0.01 0.01 0.00 0.01 0.00 -
NAPS 0.0037 0.0036 0.004 0.004 0.004 0.0039 0.0039 -3.44%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.44 0.50 0.62 0.44 0.39 0.41 0.41 -
P/RPS 3.72 5.75 7.17 5.77 5.20 4.61 4.63 -13.56%
P/EPS -292.04 -53.31 -69.08 -54.91 -61.89 55.17 22.36 -
EY -0.34 -1.88 -1.45 -1.82 -1.62 1.81 4.47 -
DY 1.21 1.08 0.70 0.98 0.00 1.22 0.00 -
P/NAPS 3.25 3.75 4.51 3.19 2.68 2.62 2.50 19.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 06/01/04 26/08/03 07/05/03 27/02/03 25/11/02 -
Price 0.38 0.50 0.52 0.83 0.38 0.39 0.40 -
P/RPS 3.21 5.75 6.01 10.89 5.07 4.39 4.52 -20.38%
P/EPS -252.21 -53.31 -57.94 -103.59 -60.30 52.47 21.81 -
EY -0.40 -1.88 -1.73 -0.97 -1.66 1.91 4.58 -
DY 1.40 1.08 0.83 0.52 0.00 1.28 0.00 -
P/NAPS 2.80 3.75 3.78 6.01 2.62 2.49 2.44 9.59%

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