Highlights

[PWF] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     115.60%    YoY -     114.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,098 272,490 201,642 133,855 65,214 344,428 260,392 -60.35%
  QoQ % -76.11% 35.14% 50.64% 105.26% -81.07% 32.27% -
  Horiz. % 25.00% 104.65% 77.44% 51.41% 25.04% 132.27% 100.00%
PBT 2,377 686 543 -136 -1,714 1,946 2,718 -8.56%
  QoQ % 246.50% 26.34% 499.26% 92.07% -188.08% -28.40% -
  Horiz. % 87.45% 25.24% 19.98% -5.00% -63.06% 71.60% 100.00%
Tax -1,103 -599 120 247 710 -955 -2,419 -40.79%
  QoQ % -84.14% -599.17% -51.42% -65.21% 174.35% 60.52% -
  Horiz. % 45.60% 24.76% -4.96% -10.21% -29.35% 39.48% 100.00%
NP 1,274 87 663 111 -1,004 991 299 163.06%
  QoQ % 1,364.37% -86.88% 497.30% 111.06% -201.31% 231.44% -
  Horiz. % 426.09% 29.10% 221.74% 37.12% -335.79% 331.44% 100.00%
NP to SH 1,274 111 662 164 -1,051 1,018 438 103.90%
  QoQ % 1,047.75% -83.23% 303.66% 115.60% -203.24% 132.42% -
  Horiz. % 290.87% 25.34% 151.14% 37.44% -239.95% 232.42% 100.00%
Tax Rate 46.40 % 87.32 % -22.10 % - % - % 49.08 % 89.00 % -35.25%
  QoQ % -46.86% 495.11% 0.00% 0.00% 0.00% -44.85% -
  Horiz. % 52.13% 98.11% -24.83% 0.00% 0.00% 55.15% 100.00%
Total Cost 63,824 272,403 200,979 133,744 66,218 343,437 260,093 -60.84%
  QoQ % -76.57% 35.54% 50.27% 101.98% -80.72% 32.04% -
  Horiz. % 24.54% 104.73% 77.27% 51.42% 25.46% 132.04% 100.00%
Net Worth 121,944 129,499 129,363 128,770 127,578 128,979 135,658 -6.86%
  QoQ % -5.83% 0.11% 0.46% 0.93% -1.09% -4.92% -
  Horiz. % 89.89% 95.46% 95.36% 94.92% 94.04% 95.08% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,944 129,499 129,363 128,770 127,578 128,979 135,658 -6.86%
  QoQ % -5.83% 0.11% 0.46% 0.93% -1.09% -4.92% -
  Horiz. % 89.89% 95.46% 95.36% 94.92% 94.04% 95.08% 100.00%
NOSH 60,972 61,666 60,733 60,740 60,751 60,839 60,833 0.15%
  QoQ % -1.13% 1.54% -0.01% -0.02% -0.14% 0.01% -
  Horiz. % 100.23% 101.37% 99.84% 99.85% 99.87% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.96 % 0.03 % 0.33 % 0.08 % -1.54 % 0.29 % 0.11 % 583.39%
  QoQ % 6,433.33% -90.91% 312.50% 105.19% -631.03% 163.64% -
  Horiz. % 1,781.82% 27.27% 300.00% 72.73% -1,400.00% 263.64% 100.00%
ROE 1.04 % 0.09 % 0.51 % 0.13 % -0.82 % 0.79 % 0.32 % 119.57%
  QoQ % 1,055.56% -82.35% 292.31% 115.85% -203.80% 146.88% -
  Horiz. % 325.00% 28.13% 159.38% 40.62% -256.25% 246.88% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.77 441.88 332.01 220.37 107.35 566.13 428.04 -60.41%
  QoQ % -75.84% 33.09% 50.66% 105.28% -81.04% 32.26% -
  Horiz. % 24.94% 103.23% 77.57% 51.48% 25.08% 132.26% 100.00%
EPS 3.23 0.18 1.09 0.27 -1.73 1.67 0.72 172.26%
  QoQ % 1,694.44% -83.49% 303.70% 115.61% -203.59% 131.94% -
  Horiz. % 448.61% 25.00% 151.39% 37.50% -240.28% 231.94% 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 2.0000 2.1000 2.1300 2.1200 2.1000 2.1200 2.2300 -7.01%
  QoQ % -4.76% -1.41% 0.47% 0.95% -0.94% -4.93% -
  Horiz. % 89.69% 94.17% 95.52% 95.07% 94.17% 95.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.42 156.65 115.92 76.95 37.49 198.01 149.70 -60.35%
  QoQ % -76.11% 35.14% 50.64% 105.25% -81.07% 32.27% -
  Horiz. % 25.00% 104.64% 77.43% 51.40% 25.04% 132.27% 100.00%
EPS 0.73 0.06 0.38 0.09 -0.60 0.59 0.25 104.43%
  QoQ % 1,116.67% -84.21% 322.22% 115.00% -201.69% 136.00% -
  Horiz. % 292.00% 24.00% 152.00% 36.00% -240.00% 236.00% 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 0.7010 0.7445 0.7437 0.7403 0.7334 0.7415 0.7799 -6.87%
  QoQ % -5.84% 0.11% 0.46% 0.94% -1.09% -4.92% -
  Horiz. % 89.88% 95.46% 95.36% 94.92% 94.04% 95.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 0.5000 -
P/RPS 0.40 0.11 0.13 0.22 0.54 0.11 0.12 123.31%
  QoQ % 263.64% -15.38% -40.91% -59.26% 390.91% -8.33% -
  Horiz. % 333.33% 91.67% 108.33% 183.33% 450.00% 91.67% 100.00%
P/EPS 20.58 272.22 40.37 181.48 -33.53 35.86 69.44 -55.58%
  QoQ % -92.44% 574.31% -77.76% 641.25% -193.50% -48.36% -
  Horiz. % 29.64% 392.02% 58.14% 261.35% -48.29% 51.64% 100.00%
EY 4.86 0.37 2.48 0.55 -2.98 2.79 1.44 125.17%
  QoQ % 1,213.51% -85.08% 350.91% 118.46% -206.81% 93.75% -
  Horiz. % 337.50% 25.69% 172.22% 38.19% -206.94% 193.75% 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 0.22 0.23 0.21 0.23 0.28 0.28 0.22 -
  QoQ % -4.35% 9.52% -8.70% -17.86% 0.00% 27.27% -
  Horiz. % 100.00% 104.55% 95.45% 104.55% 127.27% 127.27% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 0.6500 -
P/RPS 0.33 0.10 0.15 0.31 0.38 0.10 0.15 69.24%
  QoQ % 230.00% -33.33% -51.61% -18.42% 280.00% -33.33% -
  Horiz. % 220.00% 66.67% 100.00% 206.67% 253.33% 66.67% 100.00%
P/EPS 16.75 244.44 44.95 255.56 -23.70 33.47 90.28 -67.50%
  QoQ % -93.15% 443.80% -82.41% 1,178.31% -170.81% -62.93% -
  Horiz. % 18.55% 270.76% 49.79% 283.07% -26.25% 37.07% 100.00%
EY 5.97 0.41 2.22 0.39 -4.22 2.99 1.11 207.29%
  QoQ % 1,356.10% -81.53% 469.23% 109.24% -241.14% 169.37% -
  Horiz. % 537.84% 36.94% 200.00% 35.14% -380.18% 269.37% 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 0.18 0.21 0.23 0.33 0.20 0.26 0.29 -27.26%
  QoQ % -14.29% -8.70% -30.30% 65.00% -23.08% -10.34% -
  Horiz. % 62.07% 72.41% 79.31% 113.79% 68.97% 89.66% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers