[PUNCAK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 65.31%
YoY- -38.24%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 520,813 494,175 354,893 343,900 310,619 273,415 144,412 23.82%
PBT -25,987 98,257 20,963 35,255 30,276 56,432 19,681 -
Tax 544 -25,942 -15,305 -5,369 21,781 -15,929 -22,786 -
NP -25,443 72,315 5,658 29,886 52,057 40,503 -3,105 41.96%
-
NP to SH -25,265 46,745 12,464 26,467 42,856 26,070 -3,105 41.79%
-
Tax Rate - 26.40% 73.01% 15.23% -71.94% 28.23% 115.78% -
Total Cost 546,256 421,860 349,235 314,014 258,562 232,912 147,517 24.37%
-
Net Worth 1,227,311 1,468,193 1,348,861 1,234,051 1,300,025 1,088,941 1,196,338 0.42%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,227,311 1,468,193 1,348,861 1,234,051 1,300,025 1,088,941 1,196,338 0.42%
NOSH 409,103 408,967 408,745 411,350 448,284 461,415 456,617 -1.81%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -4.89% 14.63% 1.59% 8.69% 16.76% 14.81% -2.15% -
ROE -2.06% 3.18% 0.92% 2.14% 3.30% 2.39% -0.26% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 127.31 120.83 86.82 83.60 69.29 59.26 31.63 26.10%
EPS -6.18 11.43 3.05 6.44 9.56 5.65 -0.68 44.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.59 3.30 3.00 2.90 2.36 2.62 2.28%
Adjusted Per Share Value based on latest NOSH - 411,350
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 115.94 110.01 79.00 76.56 69.15 60.87 32.15 23.82%
EPS -5.62 10.41 2.77 5.89 9.54 5.80 -0.69 41.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7322 3.2684 3.0027 2.7472 2.894 2.4241 2.6632 0.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.90 3.23 2.91 4.36 8.09 7.97 6.94 -
P/RPS 2.28 2.67 3.35 5.22 11.68 13.45 21.94 -31.42%
P/EPS -46.96 28.26 95.43 67.76 84.62 141.06 -1,020.59 -40.12%
EY -2.13 3.54 1.05 1.48 1.18 0.71 -0.10 66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.88 1.45 2.79 3.38 2.65 -15.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 23/11/09 20/11/08 22/11/07 22/11/06 23/11/05 23/11/04 -
Price 2.60 3.17 2.30 4.70 8.09 7.14 8.63 -
P/RPS 2.04 2.62 2.65 5.62 11.68 12.05 27.29 -35.08%
P/EPS -42.10 27.73 75.43 73.05 84.62 126.37 -1,269.12 -43.30%
EY -2.38 3.61 1.33 1.37 1.18 0.79 -0.08 75.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.70 1.57 2.79 3.03 3.29 -19.87%

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