[PUNCAK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.07%
YoY- -6.99%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 23,449 128,926 171,771 519,198 657,107 1,086,412 1,023,835 -46.67%
PBT -58,473 -20,502 -28,622 161,720 193,382 -45,477 -68,308 -2.55%
Tax -5,464 145,318 134,645 -40,139 -62,443 2,539 22,131 -
NP -63,937 124,816 106,023 121,581 130,939 -42,938 -46,177 5.56%
-
NP to SH -63,804 125,214 106,392 121,960 131,122 -4,412 -45,891 5.64%
-
Tax Rate - - - 24.82% 32.29% - - -
Total Cost 87,386 4,110 65,748 397,617 526,168 1,129,350 1,070,012 -34.10%
-
Net Worth 1,626,552 2,176,917 1,882,319 1,710,140 409,088 40,851 1,227,290 4.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,626,552 2,176,917 1,882,319 1,710,140 409,088 40,851 1,227,290 4.80%
NOSH 449,323 412,295 409,200 409,124 409,088 408,518 409,096 1.57%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -272.66% 96.81% 61.72% 23.42% 19.93% -3.95% -4.51% -
ROE -3.92% 5.75% 5.65% 7.13% 32.05% -10.80% -3.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.22 31.27 41.98 126.90 160.63 265.94 250.27 -47.50%
EPS -14.26 30.37 26.00 29.81 32.05 -1.08 -11.22 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 5.28 4.60 4.18 1.00 0.10 3.00 3.17%
Adjusted Per Share Value based on latest NOSH - 408,972
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.24 28.83 38.40 116.08 146.92 242.90 228.91 -46.68%
EPS -14.27 28.00 23.79 27.27 29.32 -0.99 -10.26 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6366 4.8671 4.2085 3.8235 0.9146 0.0913 2.744 4.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.04 2.62 3.35 1.91 1.30 1.99 2.76 -
P/RPS 19.93 8.38 7.98 1.51 0.81 0.75 1.10 61.99%
P/EPS -7.32 8.63 12.88 6.41 4.06 -184.26 -24.60 -18.27%
EY -13.65 11.59 7.76 15.61 24.66 -0.54 -4.06 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.73 0.46 1.30 19.90 0.92 -17.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.14 2.46 3.27 2.64 1.30 1.22 2.84 -
P/RPS 21.84 7.87 7.79 2.08 0.81 0.46 1.13 63.74%
P/EPS -8.03 8.10 12.58 8.86 4.06 -112.96 -25.32 -17.40%
EY -12.46 12.35 7.95 11.29 24.66 -0.89 -3.95 21.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.71 0.63 1.30 12.20 0.95 -17.01%

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