Highlights

[PWF] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -206.82%    YoY -     -190.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 114,813 57,270 214,424 162,137 106,659 52,321 264,381 -42.68%
  QoQ % 100.48% -73.29% 32.25% 52.01% 103.86% -80.21% -
  Horiz. % 43.43% 21.66% 81.10% 61.33% 40.34% 19.79% 100.00%
PBT 4,703 1,489 349 -4,116 -1,134 -2,536 5,962 -14.64%
  QoQ % 215.85% 326.65% 108.48% -262.96% 55.28% -142.54% -
  Horiz. % 78.88% 24.97% 5.85% -69.04% -19.02% -42.54% 100.00%
Tax -1,655 -172 -154 -833 -479 -220 -1,293 17.90%
  QoQ % -862.21% -11.69% 81.51% -73.90% -117.73% 82.99% -
  Horiz. % 128.00% 13.30% 11.91% 64.42% 37.05% 17.01% 100.00%
NP 3,048 1,317 195 -4,949 -1,613 -2,756 4,669 -24.77%
  QoQ % 131.44% 575.38% 103.94% -206.82% 41.47% -159.03% -
  Horiz. % 65.28% 28.21% 4.18% -106.00% -34.55% -59.03% 100.00%
NP to SH 3,429 1,698 195 -4,949 -1,613 -2,756 4,669 -18.61%
  QoQ % 101.94% 770.77% 103.94% -206.82% 41.47% -159.03% -
  Horiz. % 73.44% 36.37% 4.18% -106.00% -34.55% -59.03% 100.00%
Tax Rate 35.19 % 11.55 % 44.13 % - % - % - % 21.69 % 38.11%
  QoQ % 204.68% -73.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.24% 53.25% 203.46% 0.00% 0.00% 0.00% 100.00%
Total Cost 111,765 55,953 214,229 167,086 108,272 55,077 259,712 -43.03%
  QoQ % 99.75% -73.88% 28.21% 54.32% 96.58% -78.79% -
  Horiz. % 43.03% 21.54% 82.49% 64.34% 41.69% 21.21% 100.00%
Net Worth 209,363 267,377 203,765 126,742 128,442 124,946 130,286 37.23%
  QoQ % -21.70% 31.22% 60.77% -1.32% 2.80% -4.10% -
  Horiz. % 160.69% 205.22% 156.40% 97.28% 98.58% 95.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,363 267,377 203,765 126,742 128,442 124,946 130,286 37.23%
  QoQ % -21.70% 31.22% 60.77% -1.32% 2.80% -4.10% -
  Horiz. % 160.69% 205.22% 156.40% 97.28% 98.58% 95.90% 100.00%
NOSH 59,647 76,832 59,062 60,353 59,740 59,783 59,764 -0.13%
  QoQ % -22.37% 30.09% -2.14% 1.03% -0.07% 0.03% -
  Horiz. % 99.80% 128.56% 98.83% 100.99% 99.96% 100.03% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.65 % 2.30 % 0.09 % -3.05 % -1.51 % -5.27 % 1.77 % 30.90%
  QoQ % 15.22% 2,455.56% 102.95% -101.99% 71.35% -397.74% -
  Horiz. % 149.72% 129.94% 5.08% -172.32% -85.31% -297.74% 100.00%
ROE 1.64 % 0.64 % 0.10 % -3.90 % -1.26 % -2.21 % 3.58 % -40.60%
  QoQ % 156.25% 540.00% 102.56% -209.52% 42.99% -161.73% -
  Horiz. % 45.81% 17.88% 2.79% -108.94% -35.20% -61.73% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 192.49 74.54 363.05 268.64 178.54 87.52 442.37 -42.61%
  QoQ % 158.24% -79.47% 35.14% 50.46% 104.00% -80.22% -
  Horiz. % 43.51% 16.85% 82.07% 60.73% 40.36% 19.78% 100.00%
EPS 5.11 2.21 0.33 -8.20 -2.70 -4.61 7.81 -24.65%
  QoQ % 131.22% 569.70% 104.02% -203.70% 41.43% -159.03% -
  Horiz. % 65.43% 28.30% 4.23% -104.99% -34.57% -59.03% 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 3.5100 3.4800 3.4500 2.1000 2.1500 2.0900 2.1800 37.41%
  QoQ % 0.86% 0.87% 64.29% -2.33% 2.87% -4.13% -
  Horiz. % 161.01% 159.63% 158.26% 96.33% 98.62% 95.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.00 32.92 123.27 93.21 61.32 30.08 151.99 -42.69%
  QoQ % 100.49% -73.29% 32.25% 52.01% 103.86% -80.21% -
  Horiz. % 43.42% 21.66% 81.10% 61.33% 40.34% 19.79% 100.00%
EPS 1.97 0.98 0.11 -2.85 -0.93 -1.58 2.68 -18.57%
  QoQ % 101.02% 790.91% 103.86% -206.45% 41.14% -158.96% -
  Horiz. % 73.51% 36.57% 4.10% -106.34% -34.70% -58.96% 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 1.2036 1.5371 1.1714 0.7286 0.7384 0.7183 0.7490 37.23%
  QoQ % -21.70% 31.22% 60.77% -1.33% 2.80% -4.10% -
  Horiz. % 160.69% 205.22% 156.40% 97.28% 98.58% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 -
P/RPS 0.36 0.61 0.12 0.16 0.27 0.54 0.11 120.59%
  QoQ % -40.98% 408.33% -25.00% -40.74% -50.00% 390.91% -
  Horiz. % 327.27% 554.55% 109.09% 145.45% 245.45% 490.91% 100.00%
P/EPS 12.00 20.59 127.21 -5.37 -17.78 -10.20 6.27 54.21%
  QoQ % -41.72% -83.81% 2,468.90% 69.80% -74.31% -262.68% -
  Horiz. % 191.39% 328.39% 2,028.87% -85.65% -283.57% -162.68% 100.00%
EY 8.33 4.86 0.79 -18.64 -5.63 -9.81 15.94 -35.15%
  QoQ % 71.40% 515.19% 104.24% -231.08% 42.61% -161.54% -
  Horiz. % 52.26% 30.49% 4.96% -116.94% -35.32% -61.54% 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 0.12 0.21 0.22 0.22 0.22 -6.16%
  QoQ % 53.85% 8.33% -42.86% -4.55% 0.00% 0.00% -
  Horiz. % 90.91% 59.09% 54.55% 95.45% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 -
P/RPS 0.31 0.91 0.12 0.18 0.24 0.55 0.11 99.64%
  QoQ % -65.93% 658.33% -33.33% -25.00% -56.36% 400.00% -
  Horiz. % 281.82% 827.27% 109.09% 163.64% 218.18% 500.00% 100.00%
P/EPS 10.44 30.77 131.75 -5.85 -15.93 -10.41 6.40 38.61%
  QoQ % -66.07% -76.65% 2,352.14% 63.28% -53.03% -262.66% -
  Horiz. % 163.12% 480.78% 2,058.59% -91.41% -248.91% -162.66% 100.00%
EY 9.58 3.25 0.76 -17.08 -6.28 -9.60 15.62 -27.83%
  QoQ % 194.77% 327.63% 104.45% -171.97% 34.58% -161.46% -
  Horiz. % 61.33% 20.81% 4.87% -109.35% -40.20% -61.46% 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 0.17 0.20 0.13 0.23 0.20 0.23 0.23 -18.27%
  QoQ % -15.00% 53.85% -43.48% 15.00% -13.04% 0.00% -
  Horiz. % 73.91% 86.96% 56.52% 100.00% 86.96% 100.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers