[PWF] QoQ Cumulative Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 201,393 132,953 69,455 262,506 196,789 125,272 65,098 112.17% QoQ % 51.48% 91.42% -73.54% 33.39% 57.09% 92.44% - Horiz. % 309.37% 204.24% 106.69% 403.25% 302.30% 192.44% 100.00%
PBT 6,443 4,020 2,523 6,833 5,014 3,651 2,377 94.29% QoQ % 60.27% 59.33% -63.08% 36.28% 37.33% 53.60% - Horiz. % 271.06% 169.12% 106.14% 287.46% 210.94% 153.60% 100.00%
Tax -985 80 -444 -6,724 -2,872 -1,579 -1,103 -7.26% QoQ % -1,331.25% 118.02% 93.40% -134.12% -81.89% -43.16% - Horiz. % 89.30% -7.25% 40.25% 609.61% 260.38% 143.16% 100.00%
NP 5,458 4,100 2,079 109 2,142 2,072 1,274 163.55% QoQ % 33.12% 97.21% 1,807.34% -94.91% 3.38% 62.64% - Horiz. % 428.41% 321.82% 163.19% 8.56% 168.13% 162.64% 100.00%
NP to SH 5,458 4,100 2,079 163 2,142 2,126 1,274 163.55% QoQ % 33.12% 97.21% 1,175.46% -92.39% 0.75% 66.88% - Horiz. % 428.41% 321.82% 163.19% 12.79% 168.13% 166.88% 100.00%
Tax Rate 15.29 % -1.99 % 17.60 % 98.40 % 57.28 % 43.25 % 46.40 % -52.26% QoQ % 868.34% -111.31% -82.11% 71.79% 32.44% -6.79% - Horiz. % 32.95% -4.29% 37.93% 212.07% 123.45% 93.21% 100.00%
Total Cost 195,935 128,853 67,376 262,397 194,647 123,200 63,824 111.08% QoQ % 52.06% 91.24% -74.32% 34.81% 57.99% 93.03% - Horiz. % 306.99% 201.89% 105.57% 411.13% 304.97% 193.03% 100.00%
Net Worth 119,170 129,160 127,846 130,038 119,236 121,833 121,944 -1.52% QoQ % -7.73% 1.03% -1.69% 9.06% -2.13% -0.09% - Horiz. % 97.73% 105.92% 104.84% 106.64% 97.78% 99.91% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,170 129,160 127,846 130,038 119,236 121,833 121,944 -1.52% QoQ % -7.73% 1.03% -1.69% 9.06% -2.13% -0.09% - Horiz. % 97.73% 105.92% 104.84% 106.64% 97.78% 99.91% 100.00%
NOSH 59,585 59,521 59,741 61,923 59,618 60,916 60,972 -1.52% QoQ % 0.11% -0.37% -3.52% 3.87% -2.13% -0.09% - Horiz. % 97.73% 97.62% 97.98% 101.56% 97.78% 99.91% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.71 % 3.08 % 2.99 % 0.04 % 1.09 % 1.65 % 1.96 % 24.09% QoQ % -12.01% 3.01% 7,375.00% -96.33% -33.94% -15.82% - Horiz. % 138.27% 157.14% 152.55% 2.04% 55.61% 84.18% 100.00%
ROE 4.58 % 3.17 % 1.63 % 0.13 % 1.80 % 1.75 % 1.04 % 168.43% QoQ % 44.48% 94.48% 1,153.85% -92.78% 2.86% 68.27% - Horiz. % 440.38% 304.81% 156.73% 12.50% 173.08% 168.27% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 337.99 223.37 116.26 423.92 330.08 205.64 106.77 115.44% QoQ % 51.31% 92.13% -72.58% 28.43% 60.51% 92.60% - Horiz. % 316.56% 209.21% 108.89% 397.04% 309.15% 192.60% 100.00%
EPS 7.40 6.86 3.40 0.27 6.05 4.90 3.23 73.70% QoQ % 7.87% 101.76% 1,159.26% -95.54% 23.47% 51.70% - Horiz. % 229.10% 212.38% 105.26% 8.36% 187.31% 151.70% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 - QoQ % -7.83% 1.40% 1.90% 5.00% 0.00% 0.00% - Horiz. % 100.00% 108.50% 107.00% 105.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 115.78 76.43 39.93 150.91 113.13 72.02 37.42 112.19% QoQ % 51.49% 91.41% -73.54% 33.40% 57.08% 92.46% - Horiz. % 309.41% 204.25% 106.71% 403.29% 302.32% 192.46% 100.00%
EPS 3.14 2.36 1.20 0.09 1.23 1.22 0.73 164.25% QoQ % 33.05% 96.67% 1,233.33% -92.68% 0.82% 67.12% - Horiz. % 430.14% 323.29% 164.38% 12.33% 168.49% 167.12% 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 0.6851 0.7425 0.7350 0.7476 0.6855 0.7004 0.7010 -1.52% QoQ % -7.73% 1.02% -1.69% 9.06% -2.13% -0.09% - Horiz. % 97.73% 105.92% 104.85% 106.65% 97.79% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 -
P/RPS 0.13 0.20 0.37 0.12 0.15 0.18 0.40 -52.70% QoQ % -35.00% -45.95% 208.33% -20.00% -16.67% -55.00% - Horiz. % 32.50% 50.00% 92.50% 30.00% 37.50% 45.00% 100.00%
P/EPS 4.91 6.39 12.36 193.75 13.36 10.89 20.58 -61.50% QoQ % -23.16% -48.30% -93.62% 1,350.22% 22.68% -47.08% - Horiz. % 23.86% 31.05% 60.06% 941.45% 64.92% 52.92% 100.00%
EY 20.36 15.66 8.09 0.52 7.49 9.18 4.86 159.65% QoQ % 30.01% 93.57% 1,455.77% -93.06% -18.41% 88.89% - Horiz. % 418.93% 322.22% 166.46% 10.70% 154.12% 188.89% 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 0.20 0.20 0.24 0.24 0.19 0.22 3.01% QoQ % 15.00% 0.00% -16.67% 0.00% 26.32% -13.64% - Horiz. % 104.55% 90.91% 90.91% 109.09% 109.09% 86.36% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 -
P/RPS 0.12 0.18 0.39 0.11 0.13 0.24 0.33 -49.02% QoQ % -33.33% -53.85% 254.55% -15.38% -45.83% -27.27% - Horiz. % 36.36% 54.55% 118.18% 33.33% 39.39% 72.73% 100.00%
P/EPS 4.59 5.81 12.93 178.55 11.69 14.04 16.75 -57.78% QoQ % -21.00% -55.07% -92.76% 1,427.37% -16.74% -16.18% - Horiz. % 27.40% 34.69% 77.19% 1,065.97% 69.79% 83.82% 100.00%
EY 21.81 17.22 7.73 0.56 8.55 7.12 5.97 137.02% QoQ % 26.66% 122.77% 1,280.36% -93.45% 20.08% 19.26% - Horiz. % 365.33% 288.44% 129.48% 9.38% 143.22% 119.26% 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 0.18 0.21 0.22 0.21 0.25 0.18 10.81% QoQ % 16.67% -14.29% -4.55% 4.76% -16.00% 38.89% - Horiz. % 116.67% 100.00% 116.67% 122.22% 116.67% 138.89% 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 - Q4(2010).xls 
