[PUNCAK] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -7.33%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 679,929 581,757 565,945 560,177 402,114 254,514 21.70%
PBT 66,878 184,656 180,138 179,674 113,673 72,483 -1.59%
Tax -27,715 -54,192 -53,061 -13,150 0 0 -
NP 39,163 130,464 127,077 166,524 113,673 72,483 -11.57%
-
NP to SH 29,665 130,464 127,077 166,524 113,673 72,483 -16.35%
-
Tax Rate 41.44% 29.35% 29.46% 7.32% 0.00% 0.00% -
Total Cost 640,766 451,293 438,868 393,653 288,441 182,031 28.60%
-
Net Worth 1,048,674 1,157,854 997,053 875,384 980,262 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 229 - - - - - -
Div Payout % 0.77% - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,048,674 1,157,854 997,053 875,384 980,262 0 -
NOSH 459,944 452,286 439,230 437,692 437,617 250,075 12.95%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.76% 22.43% 22.45% 29.73% 28.27% 28.48% -
ROE 2.83% 11.27% 12.75% 19.02% 11.60% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 147.83 128.63 128.85 127.98 91.89 101.77 7.74%
EPS 6.45 28.85 28.93 38.05 25.98 28.98 -25.94%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.56 2.27 2.00 2.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 437,692
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 152.02 130.07 126.53 125.24 89.90 56.90 21.70%
EPS 6.63 29.17 28.41 37.23 25.41 16.21 -16.36%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3446 2.5887 2.2292 1.9572 2.1917 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.80 10.51 6.23 8.09 6.80 14.17 -
P/RPS 4.60 8.17 4.84 6.32 7.40 13.92 -19.85%
P/EPS 105.43 36.44 21.53 21.26 26.18 48.89 16.60%
EY 0.95 2.74 4.64 4.70 3.82 2.05 -14.25%
DY 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 4.11 2.74 4.05 3.04 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/05 20/05/04 21/05/03 21/05/02 29/05/01 - -
Price 7.63 8.57 6.31 8.11 7.20 0.00 -
P/RPS 5.16 6.66 4.90 6.34 7.84 0.00 -
P/EPS 118.30 29.71 21.81 21.32 27.72 0.00 -
EY 0.85 3.37 4.59 4.69 3.61 0.00 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.35 2.78 4.06 3.21 0.00 -

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