Highlights

[PWF] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1,047.75%    YoY -     221.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 262,506 196,789 125,272 65,098 272,490 201,642 133,855 56.48%
  QoQ % 33.39% 57.09% 92.44% -76.11% 35.14% 50.64% -
  Horiz. % 196.11% 147.02% 93.59% 48.63% 203.57% 150.64% 100.00%
PBT 6,833 5,014 3,651 2,377 686 543 -136 -
  QoQ % 36.28% 37.33% 53.60% 246.50% 26.34% 499.26% -
  Horiz. % -5,024.26% -3,686.76% -2,684.56% -1,747.79% -504.41% -399.26% 100.00%
Tax -6,724 -2,872 -1,579 -1,103 -599 120 247 -
  QoQ % -134.12% -81.89% -43.16% -84.14% -599.17% -51.42% -
  Horiz. % -2,722.27% -1,162.75% -639.27% -446.56% -242.51% 48.58% 100.00%
NP 109 2,142 2,072 1,274 87 663 111 -1.20%
  QoQ % -94.91% 3.38% 62.64% 1,364.37% -86.88% 497.30% -
  Horiz. % 98.20% 1,929.73% 1,866.67% 1,147.75% 78.38% 597.30% 100.00%
NP to SH 163 2,142 2,126 1,274 111 662 164 -0.41%
  QoQ % -92.39% 0.75% 66.88% 1,047.75% -83.23% 303.66% -
  Horiz. % 99.39% 1,306.10% 1,296.34% 776.83% 67.68% 403.66% 100.00%
Tax Rate 98.40 % 57.28 % 43.25 % 46.40 % 87.32 % -22.10 % - % -
  QoQ % 71.79% 32.44% -6.79% -46.86% 495.11% 0.00% -
  Horiz. % -445.25% -259.19% -195.70% -209.95% -395.11% 100.00% -
Total Cost 262,397 194,647 123,200 63,824 272,403 200,979 133,744 56.53%
  QoQ % 34.81% 57.99% 93.03% -76.57% 35.54% 50.27% -
  Horiz. % 196.19% 145.54% 92.12% 47.72% 203.67% 150.27% 100.00%
Net Worth 130,038 119,236 121,833 121,944 129,499 129,363 128,770 0.65%
  QoQ % 9.06% -2.13% -0.09% -5.83% 0.11% 0.46% -
  Horiz. % 100.98% 92.60% 94.61% 94.70% 100.57% 100.46% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 130,038 119,236 121,833 121,944 129,499 129,363 128,770 0.65%
  QoQ % 9.06% -2.13% -0.09% -5.83% 0.11% 0.46% -
  Horiz. % 100.98% 92.60% 94.61% 94.70% 100.57% 100.46% 100.00%
NOSH 61,923 59,618 60,916 60,972 61,666 60,733 60,740 1.29%
  QoQ % 3.87% -2.13% -0.09% -1.13% 1.54% -0.01% -
  Horiz. % 101.95% 98.15% 100.29% 100.38% 101.52% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.04 % 1.09 % 1.65 % 1.96 % 0.03 % 0.33 % 0.08 % -36.92%
  QoQ % -96.33% -33.94% -15.82% 6,433.33% -90.91% 312.50% -
  Horiz. % 50.00% 1,362.50% 2,062.50% 2,450.00% 37.50% 412.50% 100.00%
ROE 0.13 % 1.80 % 1.75 % 1.04 % 0.09 % 0.51 % 0.13 % -
  QoQ % -92.78% 2.86% 68.27% 1,055.56% -82.35% 292.31% -
  Horiz. % 100.00% 1,384.62% 1,346.15% 800.00% 69.23% 392.31% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 423.92 330.08 205.64 106.77 441.88 332.01 220.37 54.49%
  QoQ % 28.43% 60.51% 92.60% -75.84% 33.09% 50.66% -
  Horiz. % 192.37% 149.78% 93.32% 48.45% 200.52% 150.66% 100.00%
EPS 0.27 6.05 4.90 3.23 0.18 1.09 0.27 -
  QoQ % -95.54% 23.47% 51.70% 1,694.44% -83.49% 303.70% -
  Horiz. % 100.00% 2,240.74% 1,814.81% 1,196.30% 66.67% 403.70% 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 2.1000 2.0000 2.0000 2.0000 2.1000 2.1300 2.1200 -0.63%
  QoQ % 5.00% 0.00% 0.00% -4.76% -1.41% 0.47% -
  Horiz. % 99.06% 94.34% 94.34% 94.34% 99.06% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 150.91 113.13 72.02 37.42 156.65 115.92 76.95 56.49%
  QoQ % 33.40% 57.08% 92.46% -76.11% 35.14% 50.64% -
  Horiz. % 196.11% 147.02% 93.59% 48.63% 203.57% 150.64% 100.00%
EPS 0.09 1.23 1.22 0.73 0.06 0.38 0.09 -
  QoQ % -92.68% 0.82% 67.12% 1,116.67% -84.21% 322.22% -
  Horiz. % 100.00% 1,366.67% 1,355.56% 811.11% 66.67% 422.22% 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 0.7476 0.6855 0.7004 0.7010 0.7445 0.7437 0.7403 0.65%
  QoQ % 9.06% -2.13% -0.09% -5.84% 0.11% 0.46% -
  Horiz. % 100.99% 92.60% 94.61% 94.69% 100.57% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 -
P/RPS 0.12 0.15 0.18 0.40 0.11 0.13 0.22 -33.17%
  QoQ % -20.00% -16.67% -55.00% 263.64% -15.38% -40.91% -
  Horiz. % 54.55% 68.18% 81.82% 181.82% 50.00% 59.09% 100.00%
P/EPS 193.75 13.36 10.89 20.58 272.22 40.37 181.48 4.45%
  QoQ % 1,350.22% 22.68% -47.08% -92.44% 574.31% -77.76% -
  Horiz. % 106.76% 7.36% 6.00% 11.34% 150.00% 22.24% 100.00%
EY 0.52 7.49 9.18 4.86 0.37 2.48 0.55 -3.66%
  QoQ % -93.06% -18.41% 88.89% 1,213.51% -85.08% 350.91% -
  Horiz. % 94.55% 1,361.82% 1,669.09% 883.64% 67.27% 450.91% 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 0.24 0.19 0.22 0.23 0.21 0.23 2.87%
  QoQ % 0.00% 26.32% -13.64% -4.35% 9.52% -8.70% -
  Horiz. % 104.35% 104.35% 82.61% 95.65% 100.00% 91.30% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 -
P/RPS 0.11 0.13 0.24 0.33 0.10 0.15 0.31 -49.78%
  QoQ % -15.38% -45.83% -27.27% 230.00% -33.33% -51.61% -
  Horiz. % 35.48% 41.94% 77.42% 106.45% 32.26% 48.39% 100.00%
P/EPS 178.55 11.69 14.04 16.75 244.44 44.95 255.56 -21.21%
  QoQ % 1,427.37% -16.74% -16.18% -93.15% 443.80% -82.41% -
  Horiz. % 69.87% 4.57% 5.49% 6.55% 95.65% 17.59% 100.00%
EY 0.56 8.55 7.12 5.97 0.41 2.22 0.39 27.19%
  QoQ % -93.45% 20.08% 19.26% 1,356.10% -81.53% 469.23% -
  Horiz. % 143.59% 2,192.31% 1,825.64% 1,530.77% 105.13% 569.23% 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 0.22 0.21 0.25 0.18 0.21 0.23 0.33 -23.63%
  QoQ % 4.76% -16.00% 38.89% -14.29% -8.70% -30.30% -
  Horiz. % 66.67% 63.64% 75.76% 54.55% 63.64% 69.70% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers