Highlights

[PWF] QoQ Cumulative Quarter Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     139.04%    YoY -     -83.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 133,855 65,214 344,428 260,392 179,218 83,785 323,070 -44.45%
  QoQ % 105.26% -81.07% 32.27% 45.29% 113.90% -74.07% -
  Horiz. % 41.43% 20.19% 106.61% 80.60% 55.47% 25.93% 100.00%
PBT -136 -1,714 1,946 2,718 -1,626 -2,871 6,889 -
  QoQ % 92.07% -188.08% -28.40% 267.16% 43.36% -141.68% -
  Horiz. % -1.97% -24.88% 28.25% 39.45% -23.60% -41.68% 100.00%
Tax 247 710 -955 -2,419 181 72 -1,197 -
  QoQ % -65.21% 174.35% 60.52% -1,436.46% 151.39% 106.02% -
  Horiz. % -20.63% -59.31% 79.78% 202.09% -15.12% -6.02% 100.00%
NP 111 -1,004 991 299 -1,445 -2,799 5,692 -92.77%
  QoQ % 111.06% -201.31% 231.44% 120.69% 48.37% -149.17% -
  Horiz. % 1.95% -17.64% 17.41% 5.25% -25.39% -49.17% 100.00%
NP to SH 164 -1,051 1,018 438 -1,122 -2,453 5,239 -90.09%
  QoQ % 115.60% -203.24% 132.42% 139.04% 54.26% -146.82% -
  Horiz. % 3.13% -20.06% 19.43% 8.36% -21.42% -46.82% 100.00%
Tax Rate - % - % 49.08 % 89.00 % - % - % 17.38 % -
  QoQ % 0.00% 0.00% -44.85% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 282.39% 512.08% 0.00% 0.00% 100.00%
Total Cost 133,744 66,218 343,437 260,093 180,663 86,584 317,378 -43.82%
  QoQ % 101.98% -80.72% 32.04% 43.97% 108.66% -72.72% -
  Horiz. % 42.14% 20.86% 108.21% 81.95% 56.92% 27.28% 100.00%
Net Worth 128,770 127,578 128,979 135,658 137,201 135,128 138,249 -4.63%
  QoQ % 0.93% -1.09% -4.92% -1.12% 1.53% -2.26% -
  Horiz. % 93.14% 92.28% 93.29% 98.13% 99.24% 97.74% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 128,770 127,578 128,979 135,658 137,201 135,128 138,249 -4.63%
  QoQ % 0.93% -1.09% -4.92% -1.12% 1.53% -2.26% -
  Horiz. % 93.14% 92.28% 93.29% 98.13% 99.24% 97.74% 100.00%
NOSH 60,740 60,751 60,839 60,833 60,978 60,868 60,902 -0.18%
  QoQ % -0.02% -0.14% 0.01% -0.24% 0.18% -0.06% -
  Horiz. % 99.73% 99.75% 99.90% 99.89% 100.12% 99.94% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.08 % -1.54 % 0.29 % 0.11 % -0.81 % -3.34 % 1.76 % -87.29%
  QoQ % 105.19% -631.03% 163.64% 113.58% 75.75% -289.77% -
  Horiz. % 4.55% -87.50% 16.48% 6.25% -46.02% -189.77% 100.00%
ROE 0.13 % -0.82 % 0.79 % 0.32 % -0.82 % -1.82 % 3.79 % -89.46%
  QoQ % 115.85% -203.80% 146.88% 139.02% 54.95% -148.02% -
  Horiz. % 3.43% -21.64% 20.84% 8.44% -21.64% -48.02% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 220.37 107.35 566.13 428.04 293.90 137.65 530.47 -44.35%
  QoQ % 105.28% -81.04% 32.26% 45.64% 113.51% -74.05% -
  Horiz. % 41.54% 20.24% 106.72% 80.69% 55.40% 25.95% 100.00%
EPS 0.27 -1.73 1.67 0.72 -1.84 -4.03 8.60 -90.07%
  QoQ % 115.61% -203.59% 131.94% 139.13% 54.34% -146.86% -
  Horiz. % 3.14% -20.12% 19.42% 8.37% -21.40% -46.86% 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 2.1200 2.1000 2.1200 2.2300 2.2500 2.2200 2.2700 -4.46%
  QoQ % 0.95% -0.94% -4.93% -0.89% 1.35% -2.20% -
  Horiz. % 93.39% 92.51% 93.39% 98.24% 99.12% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.95 37.49 198.01 149.70 103.03 48.17 185.73 -44.45%
  QoQ % 105.25% -81.07% 32.27% 45.30% 113.89% -74.06% -
  Horiz. % 41.43% 20.19% 106.61% 80.60% 55.47% 25.94% 100.00%
EPS 0.09 -0.60 0.59 0.25 -0.65 -1.41 3.01 -90.39%
  QoQ % 115.00% -201.69% 136.00% 138.46% 53.90% -146.84% -
  Horiz. % 2.99% -19.93% 19.60% 8.31% -21.59% -46.84% 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 0.7403 0.7334 0.7415 0.7799 0.7888 0.7768 0.7948 -4.63%
  QoQ % 0.94% -1.09% -4.92% -1.13% 1.54% -2.26% -
  Horiz. % 93.14% 92.27% 93.29% 98.13% 99.25% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 0.5400 -
P/RPS 0.22 0.54 0.11 0.12 0.20 0.41 0.10 69.24%
  QoQ % -59.26% 390.91% -8.33% -40.00% -51.22% 310.00% -
  Horiz. % 220.00% 540.00% 110.00% 120.00% 200.00% 410.00% 100.00%
P/EPS 181.48 -33.53 35.86 69.44 -32.61 -13.90 6.28 843.63%
  QoQ % 641.25% -193.50% -48.36% 312.94% -134.60% -321.34% -
  Horiz. % 2,889.81% -533.92% 571.02% 1,105.73% -519.27% -221.34% 100.00%
EY 0.55 -2.98 2.79 1.44 -3.07 -7.20 15.93 -89.42%
  QoQ % 118.46% -206.81% 93.75% 146.91% 57.36% -145.20% -
  Horiz. % 3.45% -18.71% 17.51% 9.04% -19.27% -45.20% 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 0.23 0.28 0.28 0.22 0.27 0.25 0.24 -2.80%
  QoQ % -17.86% 0.00% 27.27% -18.52% 8.00% 4.17% -
  Horiz. % 95.83% 116.67% 116.67% 91.67% 112.50% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 0.5800 -
P/RPS 0.31 0.38 0.10 0.15 0.20 0.45 0.11 99.64%
  QoQ % -18.42% 280.00% -33.33% -25.00% -55.56% 309.09% -
  Horiz. % 281.82% 345.45% 90.91% 136.36% 181.82% 409.09% 100.00%
P/EPS 255.56 -23.70 33.47 90.28 -31.52 -15.38 6.74 1,031.14%
  QoQ % 1,178.31% -170.81% -62.93% 386.42% -104.94% -328.19% -
  Horiz. % 3,791.69% -351.63% 496.59% 1,339.47% -467.66% -228.19% 100.00%
EY 0.39 -4.22 2.99 1.11 -3.17 -6.50 14.83 -91.18%
  QoQ % 109.24% -241.14% 169.37% 135.02% 51.23% -143.83% -
  Horiz. % 2.63% -28.46% 20.16% 7.48% -21.38% -43.83% 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 0.33 0.20 0.26 0.29 0.26 0.28 0.26 17.24%
  QoQ % 65.00% -23.08% -10.34% 11.54% -7.14% 7.69% -
  Horiz. % 126.92% 76.92% 100.00% 111.54% 100.00% 107.69% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers