[PWRWELL] QoQ Annualized Quarter Result on 2020-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 86,988 82,792 59,664 73,076 88,131 88,498 0 - QoQ % 5.07% 38.76% -18.35% -17.08% -0.42% 0.00% - Horiz. % 98.29% 93.55% 67.42% 82.57% 99.58% 100.00% -
PBT -3,757 -5,358 -11,656 -9,700 13,536 14,329 0 - QoQ % 29.88% 54.03% -20.16% -171.66% -5.54% 0.00% - Horiz. % -26.22% -37.39% -81.34% -67.69% 94.46% 100.00% -
Tax -1,597 -1,161 -298 -1,888 -4,090 -4,016 0 - QoQ % -37.56% -289.60% 84.22% 53.84% -1.84% 0.00% - Horiz. % 39.77% 28.91% 7.42% 47.01% 101.84% 100.00% -
NP -5,354 -6,519 -11,954 -11,588 9,446 10,313 0 - QoQ % 17.87% 45.47% -3.16% -222.68% -8.41% 0.00% - Horiz. % -51.92% -63.21% -115.91% -112.36% 91.59% 100.00% -
NP to SH -5,352 -6,517 -11,954 -11,588 9,448 10,314 0 - QoQ % 17.88% 45.48% -3.16% -222.65% -8.40% 0.00% - Horiz. % -51.89% -63.19% -115.89% -112.34% 91.60% 100.00% -
Tax Rate - % - % - % - % 30.22 % 28.03 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 7.81% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 107.81% 100.00% -
Total Cost 92,342 89,311 71,618 84,664 78,685 78,185 0 - QoQ % 3.39% 24.71% -15.41% 7.60% 0.64% 0.00% - Horiz. % 118.11% 114.23% 91.60% 108.29% 100.64% 100.00% -
Net Worth 75,471 75,467 75,471 78,319 59,178 59,178 - - QoQ % 0.01% -0.01% -3.64% 32.34% 0.00% 0.00% - Horiz. % 127.53% 127.53% 127.53% 132.34% 100.00% 100.00% -
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 75,471 75,467 75,471 78,319 59,178 59,178 - - QoQ % 0.01% -0.01% -3.64% 32.34% 0.00% 0.00% - Horiz. % 127.53% 127.53% 127.53% 132.34% 100.00% 100.00% -
NOSH 580,552 580,522 580,552 559,422 493,152 493,152 - - QoQ % 0.01% -0.01% 3.78% 13.44% 0.00% 0.00% - Horiz. % 117.72% 117.72% 117.72% 113.44% 100.00% 100.00% -
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.16 % -7.87 % -20.04 % -15.86 % 10.72 % 11.65 % - % - QoQ % 21.73% 60.73% -26.36% -247.95% -7.98% 0.00% - Horiz. % -52.88% -67.55% -172.02% -136.14% 92.02% 100.00% -
ROE -7.09 % -8.64 % -15.84 % -14.80 % 15.97 % 17.43 % - % - QoQ % 17.94% 45.45% -7.03% -192.67% -8.38% 0.00% - Horiz. % -40.68% -49.57% -90.88% -84.91% 91.62% 100.00% -
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.98 14.26 10.28 13.06 17.87 17.95 - - QoQ % 5.05% 38.72% -21.29% -26.92% -0.45% 0.00% - Horiz. % 83.45% 79.44% 57.27% 72.76% 99.55% 100.00% -
EPS -0.93 -1.14 -2.10 -2.08 1.92 2.09 0.00 - QoQ % 18.42% 45.71% -0.96% -208.33% -8.13% 0.00% - Horiz. % -44.50% -54.55% -100.48% -99.52% 91.87% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1300 0.1300 0.1300 0.1400 0.1200 0.1200 - - QoQ % 0.00% 0.00% -7.14% 16.67% 0.00% 0.00% - Horiz. % 108.33% 108.33% 108.33% 116.67% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 580,552 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.98 14.26 10.28 12.59 15.18 15.24 - - QoQ % 5.05% 38.72% -18.35% -17.06% -0.39% 0.00% - Horiz. % 98.29% 93.57% 67.45% 82.61% 99.61% 100.00% -
EPS -0.93 -1.12 -2.10 -2.00 1.63 1.78 0.00 - QoQ % 16.96% 46.67% -5.00% -222.70% -8.43% 0.00% - Horiz. % -52.25% -62.92% -117.98% -112.36% 91.57% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1300 0.1300 0.1300 0.1349 0.1019 0.1019 - - QoQ % 0.00% 0.00% -3.63% 32.38% 0.00% 0.00% - Horiz. % 127.58% 127.58% 127.58% 132.38% 100.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 - - - -
Price 0.2700 0.2500 0.2950 0.2400 0.0000 0.0000 0.0000 -
P/RPS 1.80 1.75 2.87 1.84 0.00 0.00 0.00 - QoQ % 2.86% -39.02% 55.98% 0.00% 0.00% 0.00% - Horiz. % 97.83% 95.11% 155.98% 100.00% - - -
P/EPS -29.29 -22.27 -14.33 -11.59 0.00 0.00 0.00 - QoQ % -31.52% -55.41% -23.64% 0.00% 0.00% 0.00% - Horiz. % 252.72% 192.15% 123.64% 100.00% - - -
EY -3.41 -4.49 -6.98 -8.63 0.00 0.00 0.00 - QoQ % 24.05% 35.67% 19.12% 0.00% 0.00% 0.00% - Horiz. % 39.51% 52.03% 80.88% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.08 1.92 2.27 1.71 0.00 0.00 0.00 - QoQ % 8.33% -15.42% 32.75% 0.00% 0.00% 0.00% - Horiz. % 121.64% 112.28% 132.75% 100.00% - - -
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 24/11/20 21/08/20 09/06/20 26/02/20 - - -
Price 0.2550 0.2800 0.3000 0.3800 0.4100 0.0000 0.0000 -
P/RPS 1.70 1.96 2.92 2.91 2.29 0.00 0.00 - QoQ % -13.27% -32.88% 0.34% 27.07% 0.00% 0.00% - Horiz. % 74.24% 85.59% 127.51% 127.07% 100.00% - -
P/EPS -27.66 -24.94 -14.57 -18.34 21.40 0.00 0.00 - QoQ % -10.91% -71.17% 20.56% -185.70% 0.00% 0.00% - Horiz. % -129.25% -116.54% -68.08% -85.70% 100.00% - -
EY -3.62 -4.01 -6.86 -5.45 4.67 0.00 0.00 - QoQ % 9.73% 41.55% -25.87% -216.70% 0.00% 0.00% - Horiz. % -77.52% -85.87% -146.90% -116.70% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.96 2.15 2.31 2.71 3.42 0.00 0.00 - QoQ % -8.84% -6.93% -14.76% -20.76% 0.00% 0.00% - Horiz. % 57.31% 62.87% 67.54% 79.24% 100.00% - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Powerwell - Quarterly report - 4th Quarter FY2021.pdf 
