[PWF] QoQ Cumulative Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 196,789 125,272 65,098 272,490 201,642 133,855 65,214 108.68% QoQ % 57.09% 92.44% -76.11% 35.14% 50.64% 105.26% - Horiz. % 301.76% 192.09% 99.82% 417.84% 309.20% 205.26% 100.00%
PBT 5,014 3,651 2,377 686 543 -136 -1,714 - QoQ % 37.33% 53.60% 246.50% 26.34% 499.26% 92.07% - Horiz. % -292.53% -213.01% -138.68% -40.02% -31.68% 7.93% 100.00%
Tax -2,872 -1,579 -1,103 -599 120 247 710 - QoQ % -81.89% -43.16% -84.14% -599.17% -51.42% -65.21% - Horiz. % -404.51% -222.39% -155.35% -84.37% 16.90% 34.79% 100.00%
NP 2,142 2,072 1,274 87 663 111 -1,004 - QoQ % 3.38% 62.64% 1,364.37% -86.88% 497.30% 111.06% - Horiz. % -213.35% -206.37% -126.89% -8.67% -66.04% -11.06% 100.00%
NP to SH 2,142 2,126 1,274 111 662 164 -1,051 - QoQ % 0.75% 66.88% 1,047.75% -83.23% 303.66% 115.60% - Horiz. % -203.81% -202.28% -121.22% -10.56% -62.99% -15.60% 100.00%
Tax Rate 57.28 % 43.25 % 46.40 % 87.32 % -22.10 % - % - % - QoQ % 32.44% -6.79% -46.86% 495.11% 0.00% 0.00% - Horiz. % -259.19% -195.70% -209.95% -395.11% 100.00% - -
Total Cost 194,647 123,200 63,824 272,403 200,979 133,744 66,218 105.07% QoQ % 57.99% 93.03% -76.57% 35.54% 50.27% 101.98% - Horiz. % 293.95% 186.05% 96.38% 411.37% 303.51% 201.98% 100.00%
Net Worth 119,236 121,833 121,944 129,499 129,363 128,770 127,578 -4.40% QoQ % -2.13% -0.09% -5.83% 0.11% 0.46% 0.93% - Horiz. % 93.46% 95.50% 95.58% 101.51% 101.40% 100.93% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 119,236 121,833 121,944 129,499 129,363 128,770 127,578 -4.40% QoQ % -2.13% -0.09% -5.83% 0.11% 0.46% 0.93% - Horiz. % 93.46% 95.50% 95.58% 101.51% 101.40% 100.93% 100.00%
NOSH 59,618 60,916 60,972 61,666 60,733 60,740 60,751 -1.25% QoQ % -2.13% -0.09% -1.13% 1.54% -0.01% -0.02% - Horiz. % 98.13% 100.27% 100.36% 101.51% 99.97% 99.98% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.09 % 1.65 % 1.96 % 0.03 % 0.33 % 0.08 % -1.54 % - QoQ % -33.94% -15.82% 6,433.33% -90.91% 312.50% 105.19% - Horiz. % -70.78% -107.14% -127.27% -1.95% -21.43% -5.19% 100.00%
ROE 1.80 % 1.75 % 1.04 % 0.09 % 0.51 % 0.13 % -0.82 % - QoQ % 2.86% 68.27% 1,055.56% -82.35% 292.31% 115.85% - Horiz. % -219.51% -213.41% -126.83% -10.98% -62.20% -15.85% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 330.08 205.64 106.77 441.88 332.01 220.37 107.35 111.31% QoQ % 60.51% 92.60% -75.84% 33.09% 50.66% 105.28% - Horiz. % 307.48% 191.56% 99.46% 411.63% 309.28% 205.28% 100.00%
EPS 6.05 4.90 3.23 0.18 1.09 0.27 -1.73 - QoQ % 23.47% 51.70% 1,694.44% -83.49% 303.70% 115.61% - Horiz. % -349.71% -283.24% -186.71% -10.40% -63.01% -15.61% 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 2.0000 2.0000 2.1000 2.1300 2.1200 2.1000 -3.20% QoQ % 0.00% 0.00% -4.76% -1.41% 0.47% 0.95% - Horiz. % 95.24% 95.24% 95.24% 100.00% 101.43% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.09 71.99 37.41 156.59 115.87 76.92 37.48 108.67% QoQ % 57.09% 92.44% -76.11% 35.14% 50.64% 105.23% - Horiz. % 301.73% 192.08% 99.81% 417.80% 309.15% 205.23% 100.00%
EPS 1.23 1.22 0.73 0.06 0.38 0.09 -0.60 - QoQ % 0.82% 67.12% 1,116.67% -84.21% 322.22% 115.00% - Horiz. % -205.00% -203.33% -121.67% -10.00% -63.33% -15.00% 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 0.6852 0.7001 0.7008 0.7442 0.7434 0.7400 0.7331 -4.40% QoQ % -2.13% -0.10% -5.83% 0.11% 0.46% 0.94% - Horiz. % 93.47% 95.50% 95.59% 101.51% 101.40% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 0.5800 -
P/RPS 0.15 0.18 0.40 0.11 0.13 0.22 0.54 -57.39% QoQ % -16.67% -55.00% 263.64% -15.38% -40.91% -59.26% - Horiz. % 27.78% 33.33% 74.07% 20.37% 24.07% 40.74% 100.00%
P/EPS 13.36 10.89 20.58 272.22 40.37 181.48 -33.53 - QoQ % 22.68% -47.08% -92.44% 574.31% -77.76% 641.25% - Horiz. % -39.84% -32.48% -61.38% -811.87% -120.40% -541.25% 100.00%
EY 7.49 9.18 4.86 0.37 2.48 0.55 -2.98 - QoQ % -18.41% 88.89% 1,213.51% -85.08% 350.91% 118.46% - Horiz. % -251.34% -308.05% -163.09% -12.42% -83.22% -18.46% 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 0.24 0.19 0.22 0.23 0.21 0.23 0.28 -9.76% QoQ % 26.32% -13.64% -4.35% 9.52% -8.70% -17.86% - Horiz. % 85.71% 67.86% 78.57% 82.14% 75.00% 82.14% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 0.4100 -
P/RPS 0.13 0.24 0.33 0.10 0.15 0.31 0.38 -51.05% QoQ % -45.83% -27.27% 230.00% -33.33% -51.61% -18.42% - Horiz. % 34.21% 63.16% 86.84% 26.32% 39.47% 81.58% 100.00%
P/EPS 11.69 14.04 16.75 244.44 44.95 255.56 -23.70 - QoQ % -16.74% -16.18% -93.15% 443.80% -82.41% 1,178.31% - Horiz. % -49.32% -59.24% -70.68% -1,031.39% -189.66% -1,078.31% 100.00%
EY 8.55 7.12 5.97 0.41 2.22 0.39 -4.22 - QoQ % 20.08% 19.26% 1,356.10% -81.53% 469.23% 109.24% - Horiz. % -202.61% -168.72% -141.47% -9.72% -52.61% -9.24% 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 0.21 0.25 0.18 0.21 0.23 0.33 0.20 3.30% QoQ % -16.00% 38.89% -14.29% -8.70% -30.30% 65.00% - Horiz. % 105.00% 125.00% 90.00% 105.00% 115.00% 165.00% 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.
Comment
PW-QR December 2009.xls 
