Highlights

[PWF] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     41.47%    YoY -     -139.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 57,270 214,424 162,137 106,659 52,321 264,381 201,393 -56.72%
  QoQ % -73.29% 32.25% 52.01% 103.86% -80.21% 31.28% -
  Horiz. % 28.44% 106.47% 80.51% 52.96% 25.98% 131.28% 100.00%
PBT 1,489 349 -4,116 -1,134 -2,536 5,962 6,443 -62.31%
  QoQ % 326.65% 108.48% -262.96% 55.28% -142.54% -7.47% -
  Horiz. % 23.11% 5.42% -63.88% -17.60% -39.36% 92.53% 100.00%
Tax -172 -154 -833 -479 -220 -1,293 -985 -68.73%
  QoQ % -11.69% 81.51% -73.90% -117.73% 82.99% -31.27% -
  Horiz. % 17.46% 15.63% 84.57% 48.63% 22.34% 131.27% 100.00%
NP 1,317 195 -4,949 -1,613 -2,756 4,669 5,458 -61.21%
  QoQ % 575.38% 103.94% -206.82% 41.47% -159.03% -14.46% -
  Horiz. % 24.13% 3.57% -90.67% -29.55% -50.49% 85.54% 100.00%
NP to SH 1,698 195 -4,949 -1,613 -2,756 4,669 5,458 -54.05%
  QoQ % 770.77% 103.94% -206.82% 41.47% -159.03% -14.46% -
  Horiz. % 31.11% 3.57% -90.67% -29.55% -50.49% 85.54% 100.00%
Tax Rate 11.55 % 44.13 % - % - % - % 21.69 % 15.29 % -17.04%
  QoQ % -73.83% 0.00% 0.00% 0.00% 0.00% 41.86% -
  Horiz. % 75.54% 288.62% 0.00% 0.00% 0.00% 141.86% 100.00%
Total Cost 55,953 214,229 167,086 108,272 55,077 259,712 195,935 -56.60%
  QoQ % -73.88% 28.21% 54.32% 96.58% -78.79% 32.55% -
  Horiz. % 28.56% 109.34% 85.28% 55.26% 28.11% 132.55% 100.00%
Net Worth 267,377 203,765 126,742 128,442 124,946 130,286 119,170 71.30%
  QoQ % 31.22% 60.77% -1.32% 2.80% -4.10% 9.33% -
  Horiz. % 224.37% 170.99% 106.35% 107.78% 104.85% 109.33% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,377 203,765 126,742 128,442 124,946 130,286 119,170 71.30%
  QoQ % 31.22% 60.77% -1.32% 2.80% -4.10% 9.33% -
  Horiz. % 224.37% 170.99% 106.35% 107.78% 104.85% 109.33% 100.00%
NOSH 76,832 59,062 60,353 59,740 59,783 59,764 59,585 18.45%
  QoQ % 30.09% -2.14% 1.03% -0.07% 0.03% 0.30% -
  Horiz. % 128.95% 99.12% 101.29% 100.26% 100.33% 100.30% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.30 % 0.09 % -3.05 % -1.51 % -5.27 % 1.77 % 2.71 % -10.35%
  QoQ % 2,455.56% 102.95% -101.99% 71.35% -397.74% -34.69% -
  Horiz. % 84.87% 3.32% -112.55% -55.72% -194.46% 65.31% 100.00%
ROE 0.64 % 0.10 % -3.90 % -1.26 % -2.21 % 3.58 % 4.58 % -73.04%
  QoQ % 540.00% 102.56% -209.52% 42.99% -161.73% -21.83% -
  Horiz. % 13.97% 2.18% -85.15% -27.51% -48.25% 78.17% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.54 363.05 268.64 178.54 87.52 442.37 337.99 -63.46%
  QoQ % -79.47% 35.14% 50.46% 104.00% -80.22% 30.88% -
  Horiz. % 22.05% 107.41% 79.48% 52.82% 25.89% 130.88% 100.00%
EPS 2.21 0.33 -8.20 -2.70 -4.61 7.81 7.40 -55.29%
  QoQ % 569.70% 104.02% -203.70% 41.43% -159.03% 5.54% -
  Horiz. % 29.86% 4.46% -110.81% -36.49% -62.30% 105.54% 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 3.4800 3.4500 2.1000 2.1500 2.0900 2.1800 2.0000 44.62%
  QoQ % 0.87% 64.29% -2.33% 2.87% -4.13% 9.00% -
  Horiz. % 174.00% 172.50% 105.00% 107.50% 104.50% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.92 123.27 93.21 61.32 30.08 151.99 115.78 -56.73%
  QoQ % -73.29% 32.25% 52.01% 103.86% -80.21% 31.27% -
  Horiz. % 28.43% 106.47% 80.51% 52.96% 25.98% 131.27% 100.00%
EPS 0.98 0.11 -2.85 -0.93 -1.58 2.68 3.14 -53.96%
  QoQ % 790.91% 103.86% -206.45% 41.14% -158.96% -14.65% -
  Horiz. % 31.21% 3.50% -90.76% -29.62% -50.32% 85.35% 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 1.5371 1.1714 0.7286 0.7384 0.7183 0.7490 0.6851 71.30%
  QoQ % 31.22% 60.77% -1.33% 2.80% -4.10% 9.33% -
  Horiz. % 224.36% 170.98% 106.35% 107.78% 104.85% 109.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 -
P/RPS 0.61 0.12 0.16 0.27 0.54 0.11 0.13 180.02%
  QoQ % 408.33% -25.00% -40.74% -50.00% 390.91% -15.38% -
  Horiz. % 469.23% 92.31% 123.08% 207.69% 415.38% 84.62% 100.00%
P/EPS 20.59 127.21 -5.37 -17.78 -10.20 6.27 4.91 159.82%
  QoQ % -83.81% 2,468.90% 69.80% -74.31% -262.68% 27.70% -
  Horiz. % 419.35% 2,590.83% -109.37% -362.12% -207.74% 127.70% 100.00%
EY 4.86 0.79 -18.64 -5.63 -9.81 15.94 20.36 -61.49%
  QoQ % 515.19% 104.24% -231.08% 42.61% -161.54% -21.71% -
  Horiz. % 23.87% 3.88% -91.55% -27.65% -48.18% 78.29% 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 0.13 0.12 0.21 0.22 0.22 0.22 0.23 -31.61%
  QoQ % 8.33% -42.86% -4.55% 0.00% 0.00% -4.35% -
  Horiz. % 56.52% 52.17% 91.30% 95.65% 95.65% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 -
P/RPS 0.91 0.12 0.18 0.24 0.55 0.11 0.12 285.51%
  QoQ % 658.33% -33.33% -25.00% -56.36% 400.00% -8.33% -
  Horiz. % 758.33% 100.00% 150.00% 200.00% 458.33% 91.67% 100.00%
P/EPS 30.77 131.75 -5.85 -15.93 -10.41 6.40 4.59 255.12%
  QoQ % -76.65% 2,352.14% 63.28% -53.03% -262.66% 39.43% -
  Horiz. % 670.37% 2,870.37% -127.45% -347.06% -226.80% 139.43% 100.00%
EY 3.25 0.76 -17.08 -6.28 -9.60 15.62 21.81 -71.86%
  QoQ % 327.63% 104.45% -171.97% 34.58% -161.46% -28.38% -
  Horiz. % 14.90% 3.48% -78.31% -28.79% -44.02% 71.62% 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 0.20 0.13 0.23 0.20 0.23 0.23 0.21 -3.20%
  QoQ % 53.85% -43.48% 15.00% -13.04% 0.00% 9.52% -
  Horiz. % 95.24% 61.90% 109.52% 95.24% 109.52% 109.52% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers