[PUC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -163.4%
YoY- 55.4%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 16,477 14,926 11,756 17,230 6,953 5,910 22.74%
PBT 780 462 -1,204 -258 -544 1,117 -6.92%
Tax 0 0 0 0 -36 -54 -
NP 780 462 -1,204 -258 -580 1,062 -5.98%
-
NP to SH 780 462 -1,204 -258 -580 1,062 -5.98%
-
Tax Rate 0.00% 0.00% - - - 4.83% -
Total Cost 15,697 14,464 12,960 17,489 7,533 4,848 26.47%
-
Net Worth 8,987 8,297 7,908 9,744 10,320 10,997 -3.95%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 8,987 8,297 7,908 9,744 10,320 10,997 -3.95%
NOSH 75,974 75,434 75,249 74,615 75,000 66,974 2.55%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.73% 3.10% -10.24% -1.50% -8.34% 17.98% -
ROE 8.68% 5.58% -15.22% -2.65% -5.62% 9.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.69 19.79 15.62 23.09 9.27 8.83 19.67%
EPS 1.03 0.61 -1.60 -0.35 -0.77 1.59 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.11 0.1051 0.1306 0.1376 0.1642 -6.34%
Adjusted Per Share Value based on latest NOSH - 75,094
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.60 0.54 0.42 0.62 0.25 0.21 23.34%
EPS 0.03 0.02 -0.04 -0.01 -0.02 0.04 -5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.003 0.0029 0.0035 0.0037 0.004 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.16 0.16 0.13 0.25 0.62 0.41 -
P/RPS 0.74 0.81 0.83 1.08 6.69 4.65 -30.74%
P/EPS 15.58 26.09 -8.13 -72.12 -80.17 25.84 -9.61%
EY 6.42 3.83 -12.31 -1.39 -1.25 3.87 10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 1.24 1.91 4.51 2.50 -11.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/07 15/11/06 25/11/05 23/11/04 06/01/04 25/11/02 -
Price 0.14 0.15 0.18 0.22 0.52 0.40 -
P/RPS 0.65 0.76 1.15 0.95 5.61 4.53 -32.16%
P/EPS 13.64 24.46 -11.25 -63.46 -67.24 25.21 -11.55%
EY 7.33 4.09 -8.89 -1.58 -1.49 3.97 13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.36 1.71 1.68 3.78 2.44 -13.51%

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