[PUC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -57.21%
YoY- -68.16%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 6,919 6,099 5,660 6,137 5,789 5,717 5,877 11.48%
PBT -681 -565 -412 563 1,241 1,522 1,714 -
Tax -37 -76 -64 -50 -42 -6 -8 177.33%
NP -718 -641 -476 513 1,199 1,516 1,706 -
-
NP to SH -718 -641 -476 513 1,199 1,516 1,706 -
-
Tax Rate - - - 8.88% 3.38% 0.39% 0.47% -
Total Cost 7,637 6,740 6,136 5,624 4,590 4,201 4,171 49.61%
-
Net Worth 11,008 11,047 10,975 10,802 10,736 10,399 4,378 84.80%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 345 345 - 345 - - - -
Div Payout % 0.00% 0.00% - 67.28% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 11,008 11,047 10,975 10,802 10,736 10,399 4,378 84.80%
NOSH 80,000 80,000 75,538 69,024 65,384 62,647 54,725 28.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -10.38% -10.51% -8.41% 8.36% 20.71% 26.52% 29.03% -
ROE -6.52% -5.80% -4.34% 4.75% 11.17% 14.58% 38.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.65 7.62 7.49 8.89 8.85 9.13 10.74 -13.42%
EPS -0.90 -0.80 -0.63 0.74 1.83 2.42 3.12 -
DPS 0.43 0.43 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1376 0.1381 0.1453 0.1565 0.1642 0.166 0.08 43.50%
Adjusted Per Share Value based on latest NOSH - 69,024
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.25 0.22 0.20 0.22 0.21 0.21 0.21 12.31%
EPS -0.03 -0.02 -0.02 0.02 0.04 0.05 0.06 -
DPS 0.01 0.01 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.004 0.004 0.004 0.0039 0.0039 0.0038 0.0016 84.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 0.62 0.44 0.39 0.41 0.41 0.58 0.00 -
P/RPS 7.17 5.77 5.20 4.61 4.63 6.36 0.00 -
P/EPS -69.08 -54.91 -61.89 55.17 22.36 23.97 0.00 -
EY -1.45 -1.82 -1.62 1.81 4.47 4.17 0.00 -
DY 0.70 0.98 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 4.51 3.19 2.68 2.62 2.50 3.49 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 06/01/04 26/08/03 07/05/03 27/02/03 25/11/02 - - -
Price 0.52 0.83 0.38 0.39 0.40 0.00 0.00 -
P/RPS 6.01 10.89 5.07 4.39 4.52 0.00 0.00 -
P/EPS -57.94 -103.59 -60.30 52.47 21.81 0.00 0.00 -
EY -1.73 -0.97 -1.66 1.91 4.58 0.00 0.00 -
DY 0.83 0.52 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 3.78 6.01 2.62 2.49 2.44 0.00 0.00 -

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