[PUNCAK] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -91.04%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 443,779 346,904 340,295 277,714 260,117 147,029 143,532 20.67%
PBT 85,502 9,930 40,788 21,276 36,744 46,985 45,741 10.97%
Tax -24,135 -8,714 -20,581 -6,798 -10,596 -13,561 -13,284 10.45%
NP 61,367 1,216 20,207 14,478 26,148 33,424 32,457 11.18%
-
NP to SH 39,288 3,526 18,634 8,895 16,650 33,424 32,457 3.23%
-
Tax Rate 28.23% 87.75% 50.46% 31.95% 28.84% 28.86% 29.04% -
Total Cost 382,412 345,688 320,088 263,236 233,969 113,605 111,075 22.85%
-
Net Worth 1,245,000 1,233,962 822,056 1,301,820 1,048,674 1,157,854 997,053 3.76%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,245,000 1,233,962 822,056 1,301,820 1,048,674 1,157,854 997,053 3.76%
NOSH 415,000 411,320 411,028 463,281 459,944 452,286 439,230 -0.94%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.83% 0.35% 5.94% 5.21% 10.05% 22.73% 22.61% -
ROE 3.16% 0.29% 2.27% 0.68% 1.59% 2.89% 3.26% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 106.93 84.34 82.79 59.95 56.55 32.51 32.68 21.82%
EPS 9.60 0.86 4.53 1.92 3.62 7.39 7.41 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 2.00 2.81 2.28 2.56 2.27 4.75%
Adjusted Per Share Value based on latest NOSH - 463,281
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 98.79 77.23 75.75 61.82 57.91 32.73 31.95 20.67%
EPS 8.75 0.78 4.15 1.98 3.71 7.44 7.23 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7715 2.747 1.83 2.898 2.3345 2.5775 2.2196 3.76%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.95 3.50 3.22 8.00 6.80 10.51 6.23 -
P/RPS 2.76 4.15 3.89 13.35 12.02 32.33 19.06 -27.51%
P/EPS 31.16 408.29 71.03 416.67 187.85 142.22 84.31 -15.27%
EY 3.21 0.24 1.41 0.24 0.53 0.70 1.19 17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.17 1.61 2.85 2.98 4.11 2.74 -15.73%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 22/05/08 24/05/07 26/05/06 25/05/05 20/05/04 21/05/03 -
Price 2.85 3.36 3.30 7.34 7.63 8.57 6.31 -
P/RPS 2.67 3.98 3.99 12.24 13.49 26.36 19.31 -28.06%
P/EPS 30.10 391.96 72.79 382.29 210.77 115.97 85.39 -15.93%
EY 3.32 0.26 1.37 0.26 0.47 0.86 1.17 18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.12 1.65 2.61 3.35 3.35 2.78 -16.37%

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