[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.04%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,047,670 1,862,732 1,403,420 1,364,950 1,191,100 1,058,548 586,154 23.16%
PBT -136,616 375,916 56,600 151,762 99,798 204,788 187,412 -
Tax 44,262 -98,984 -36,744 -69,390 -30,218 -57,972 -53,476 -
NP -92,354 276,932 19,856 82,372 69,580 146,816 133,936 -
-
NP to SH -91,782 183,736 25,730 69,290 44,256 100,512 133,936 -
-
Tax Rate - 26.33% 64.92% 45.72% 30.28% 28.31% 28.53% -
Total Cost 2,140,024 1,585,800 1,383,564 1,282,578 1,121,520 911,732 452,218 29.55%
-
Net Worth 1,227,290 1,468,415 1,379,358 822,416 1,295,742 1,082,507 1,197,320 0.41%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,227,290 1,468,415 1,379,358 822,416 1,295,742 1,082,507 1,197,320 0.41%
NOSH 409,096 409,029 409,305 411,208 456,247 460,641 455,254 -1.76%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.51% 14.87% 1.41% 6.03% 5.84% 13.87% 22.85% -
ROE -7.48% 12.51% 1.87% 8.43% 3.42% 9.29% 11.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 500.53 455.40 342.88 331.94 261.06 229.80 128.75 25.38%
EPS -22.44 44.92 6.28 16.86 9.70 21.82 29.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.59 3.37 2.00 2.84 2.35 2.63 2.21%
Adjusted Per Share Value based on latest NOSH - 411,452
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 457.82 416.47 313.78 305.18 266.31 236.67 131.05 23.16%
EPS -20.52 41.08 5.75 15.49 9.89 22.47 29.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.744 3.2831 3.084 1.8388 2.897 2.4203 2.677 0.41%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.76 3.16 3.50 3.58 7.57 7.43 7.77 -
P/RPS 0.55 0.69 1.02 1.08 2.90 3.23 6.03 -32.89%
P/EPS -12.30 7.03 55.68 21.25 78.04 34.05 26.41 -
EY -8.13 14.22 1.80 4.71 1.28 2.94 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.88 1.04 1.79 2.67 3.16 2.95 -17.64%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 25/08/09 28/08/08 24/08/07 23/08/06 18/08/05 19/08/04 -
Price 2.84 3.30 3.10 4.04 7.23 7.26 6.51 -
P/RPS 0.57 0.72 0.90 1.22 2.77 3.16 5.06 -30.49%
P/EPS -12.66 7.35 49.31 23.98 74.54 33.27 22.13 -
EY -7.90 13.61 2.03 4.17 1.34 3.01 4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.92 0.92 2.02 2.55 3.09 2.48 -14.77%

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