[PUC] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 61.28%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 20,421 15,249 15,324 11,712 15,651 6,431 6,137 22.16%
PBT 1,181 268 -19 -1,772 -3,867 -668 563 13.12%
Tax -152 -14 102 -19 29 -26 -50 20.33%
NP 1,029 254 83 -1,791 -3,838 -694 513 12.28%
-
NP to SH 1,029 254 83 -1,772 -3,867 -694 513 12.28%
-
Tax Rate 12.87% 5.22% - - - - 8.88% -
Total Cost 19,392 14,995 15,241 13,503 19,489 7,125 5,624 22.88%
-
Net Worth 9,279 8,507 8,349 7,769 8,625 9,864 10,802 -2.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 400 345 -
Div Payout % - - - - - 0.00% 67.28% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 9,279 8,507 8,349 7,769 8,625 9,864 10,802 -2.49%
NOSH 74,594 74,893 75,428 73,644 75,134 74,000 69,024 1.30%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.04% 1.67% 0.54% -15.29% -24.52% -10.79% 8.36% -
ROE 11.09% 2.99% 0.99% -22.81% -44.83% -7.04% 4.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.38 20.36 20.32 15.90 20.83 8.69 8.89 20.60%
EPS 1.38 0.34 0.11 -2.41 -5.15 -0.94 0.74 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.50 -
NAPS 0.1244 0.1136 0.1107 0.1055 0.1148 0.1333 0.1565 -3.75%
Adjusted Per Share Value based on latest NOSH - 73,644
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.75 0.56 0.56 0.43 0.57 0.24 0.23 21.75%
EPS 0.04 0.01 0.00 -0.07 -0.14 -0.03 0.02 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.0034 0.0031 0.0031 0.0029 0.0032 0.0036 0.004 -2.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.08 0.12 0.13 0.15 0.20 0.50 0.41 -
P/RPS 0.29 0.59 0.64 0.94 0.96 5.75 4.61 -36.90%
P/EPS 5.80 35.38 118.14 -6.23 -3.89 -53.31 55.17 -31.27%
EY 17.24 2.83 0.85 -16.04 -25.73 -1.88 1.81 45.54%
DY 0.00 0.00 0.00 0.00 0.00 1.08 1.22 -
P/NAPS 0.64 1.06 1.17 1.42 1.74 3.75 2.62 -20.91%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.15 0.10 0.20 0.16 0.29 0.50 0.39 -
P/RPS 0.55 0.49 0.98 1.01 1.39 5.75 4.39 -29.24%
P/EPS 10.87 29.49 181.76 -6.65 -5.63 -53.31 52.47 -23.05%
EY 9.20 3.39 0.55 -15.04 -17.75 -1.88 1.91 29.92%
DY 0.00 0.00 0.00 0.00 0.00 1.08 1.28 -
P/NAPS 1.21 0.88 1.81 1.52 2.53 3.75 2.49 -11.32%

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