[PUNCAK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.46%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 52,372 253,896 42,032 805,040 917,188 2,186,524 2,019,804 -45.56%
PBT -176,144 -17,856 -127,256 315,312 286,332 -132,692 -82,888 13.37%
Tax -6,568 280,536 312,480 -73,432 -87,640 14,176 48,268 -
NP -182,712 262,680 185,224 241,880 198,692 -118,516 -34,620 31.91%
-
NP to SH -182,188 263,328 185,976 242,620 197,820 -32,448 -33,552 32.54%
-
Tax Rate - - - 23.29% 30.61% - - -
Total Cost 235,084 -8,784 -143,192 563,160 718,496 2,305,040 2,054,424 -30.30%
-
Net Worth 1,648,495 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 5.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,648,495 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 5.04%
NOSH 449,181 412,222 409,278 409,002 409,007 409,696 408,932 1.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -348.87% 103.46% 440.67% 30.05% 21.66% -5.42% -1.71% -
ROE -11.05% 12.43% 10.21% 14.94% 0.00% -88.00% -2.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.66 61.59 10.27 196.83 224.25 533.69 493.92 -46.40%
EPS -40.72 63.88 45.48 59.32 48.36 -7.92 -8.36 30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 5.14 4.45 3.97 0.00 0.09 3.00 3.41%
Adjusted Per Share Value based on latest NOSH - 409,002
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.71 56.77 9.40 179.99 205.06 488.86 451.59 -45.56%
EPS -40.73 58.87 41.58 54.24 44.23 -7.25 -7.50 32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6857 4.7373 4.072 3.6303 0.00 0.0824 2.7429 5.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.37 2.66 2.85 1.51 1.40 2.29 2.66 -
P/RPS 11.75 4.32 27.75 0.77 0.62 0.43 0.54 67.00%
P/EPS -3.38 4.16 6.27 2.55 2.89 -28.91 -32.42 -31.37%
EY -29.61 24.02 15.94 39.28 34.55 -3.46 -3.08 45.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.64 0.38 0.00 25.44 0.89 -13.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 21/05/15 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 -
Price 1.20 2.55 3.01 1.76 1.31 2.23 2.38 -
P/RPS 10.29 4.14 29.31 0.89 0.58 0.42 0.48 66.59%
P/EPS -2.96 3.99 6.62 2.97 2.71 -28.16 -29.01 -31.61%
EY -33.80 25.05 15.10 33.70 36.92 -3.55 -3.45 46.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.68 0.44 0.00 24.78 0.79 -13.52%

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