[PUC] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -52.44%
YoY- -67.77%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 62,468 34,536 32,060 34,796 66,324 21,644 17,172 24.00%
PBT 1,404 492 1,164 4,540 14,912 2,528 2,240 -7.48%
Tax 0 0 0 0 -368 -632 -564 -
NP 1,404 492 1,164 4,540 14,544 1,896 1,676 -2.90%
-
NP to SH 1,408 492 1,252 4,684 14,532 1,896 1,676 -2.86%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 2.47% 25.00% 25.18% -
Total Cost 61,064 34,044 30,896 30,256 51,780 19,748 15,496 25.66%
-
Net Worth 182,401 193,602 163,072 12,678,736 10,645,535 15,717 15,303 51.11%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 182,401 193,602 163,072 12,678,736 10,645,535 15,717 15,303 51.11%
NOSH 1,507,326 1,230,000 1,043,333 1,064,545 844,883 94,800 95,227 58.42%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.25% 1.42% 3.63% 13.05% 21.93% 8.76% 9.76% -
ROE 0.77% 0.25% 0.77% 0.04% 0.14% 12.06% 10.95% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.21 2.81 3.07 3.27 7.85 22.83 18.03 -21.51%
EPS 0.08 0.04 0.12 0.44 1.72 2.00 1.76 -40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.1574 0.1563 11.91 12.60 0.1658 0.1607 -4.38%
Adjusted Per Share Value based on latest NOSH - 1,064,545
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.29 1.27 1.18 1.28 2.44 0.80 0.63 23.98%
EPS 0.05 0.02 0.05 0.17 0.53 0.07 0.06 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0711 0.0599 4.6573 3.9104 0.0058 0.0056 51.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.225 0.135 0.075 0.155 0.165 0.14 0.18 -
P/RPS 5.35 4.81 2.44 4.74 2.10 0.61 1.00 32.23%
P/EPS 237.36 337.50 62.50 35.23 9.59 7.00 10.23 68.84%
EY 0.42 0.30 1.60 2.84 10.42 14.29 9.78 -40.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.86 0.48 0.01 0.01 0.84 1.12 8.52%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 26/05/17 27/05/16 29/05/15 29/05/14 30/05/13 30/05/12 -
Price 0.20 0.155 0.07 0.135 0.14 0.185 0.19 -
P/RPS 4.76 5.52 2.28 4.13 1.78 0.81 1.05 28.63%
P/EPS 210.99 387.50 58.33 30.68 8.14 9.25 10.80 64.07%
EY 0.47 0.26 1.71 3.26 12.29 10.81 9.26 -39.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.98 0.45 0.01 0.01 1.12 1.18 5.52%

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