Highlights

[PWF] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -159.03%    YoY -     -232.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 214,424 162,137 106,659 52,321 264,381 201,393 132,953 37.33%
  QoQ % 32.25% 52.01% 103.86% -80.21% 31.28% 51.48% -
  Horiz. % 161.28% 121.95% 80.22% 39.35% 198.85% 151.48% 100.00%
PBT 349 -4,116 -1,134 -2,536 5,962 6,443 4,020 -80.25%
  QoQ % 108.48% -262.96% 55.28% -142.54% -7.47% 60.27% -
  Horiz. % 8.68% -102.39% -28.21% -63.08% 148.31% 160.27% 100.00%
Tax -154 -833 -479 -220 -1,293 -985 80 -
  QoQ % 81.51% -73.90% -117.73% 82.99% -31.27% -1,331.25% -
  Horiz. % -192.50% -1,041.25% -598.75% -275.00% -1,616.25% -1,231.25% 100.00%
NP 195 -4,949 -1,613 -2,756 4,669 5,458 4,100 -86.75%
  QoQ % 103.94% -206.82% 41.47% -159.03% -14.46% 33.12% -
  Horiz. % 4.76% -120.71% -39.34% -67.22% 113.88% 133.12% 100.00%
NP to SH 195 -4,949 -1,613 -2,756 4,669 5,458 4,100 -86.75%
  QoQ % 103.94% -206.82% 41.47% -159.03% -14.46% 33.12% -
  Horiz. % 4.76% -120.71% -39.34% -67.22% 113.88% 133.12% 100.00%
Tax Rate 44.13 % - % - % - % 21.69 % 15.29 % -1.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 41.86% 868.34% -
  Horiz. % -2,217.59% 0.00% 0.00% 0.00% -1,089.95% -768.34% 100.00%
Total Cost 214,229 167,086 108,272 55,077 259,712 195,935 128,853 40.13%
  QoQ % 28.21% 54.32% 96.58% -78.79% 32.55% 52.06% -
  Horiz. % 166.26% 129.67% 84.03% 42.74% 201.56% 152.06% 100.00%
Net Worth 203,765 126,742 128,442 124,946 130,286 119,170 129,160 35.33%
  QoQ % 60.77% -1.32% 2.80% -4.10% 9.33% -7.73% -
  Horiz. % 157.76% 98.13% 99.44% 96.74% 100.87% 92.27% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 203,765 126,742 128,442 124,946 130,286 119,170 129,160 35.33%
  QoQ % 60.77% -1.32% 2.80% -4.10% 9.33% -7.73% -
  Horiz. % 157.76% 98.13% 99.44% 96.74% 100.87% 92.27% 100.00%
NOSH 59,062 60,353 59,740 59,783 59,764 59,585 59,521 -0.51%
  QoQ % -2.14% 1.03% -0.07% 0.03% 0.30% 0.11% -
  Horiz. % 99.23% 101.40% 100.37% 100.44% 100.41% 100.11% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.09 % -3.05 % -1.51 % -5.27 % 1.77 % 2.71 % 3.08 % -90.41%
  QoQ % 102.95% -101.99% 71.35% -397.74% -34.69% -12.01% -
  Horiz. % 2.92% -99.03% -49.03% -171.10% 57.47% 87.99% 100.00%
ROE 0.10 % -3.90 % -1.26 % -2.21 % 3.58 % 4.58 % 3.17 % -89.91%
  QoQ % 102.56% -209.52% 42.99% -161.73% -21.83% 44.48% -
  Horiz. % 3.15% -123.03% -39.75% -69.72% 112.93% 144.48% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 363.05 268.64 178.54 87.52 442.37 337.99 223.37 38.03%
  QoQ % 35.14% 50.46% 104.00% -80.22% 30.88% 51.31% -
  Horiz. % 162.53% 120.27% 79.93% 39.18% 198.04% 151.31% 100.00%
EPS 0.33 -8.20 -2.70 -4.61 7.81 7.40 6.86 -86.65%
  QoQ % 104.02% -203.70% 41.43% -159.03% 5.54% 7.87% -
  Horiz. % 4.81% -119.53% -39.36% -67.20% 113.85% 107.87% 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 3.4500 2.1000 2.1500 2.0900 2.1800 2.0000 2.1700 36.03%
  QoQ % 64.29% -2.33% 2.87% -4.13% 9.00% -7.83% -
  Horiz. % 158.99% 96.77% 99.08% 96.31% 100.46% 92.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.27 93.21 61.32 30.08 151.99 115.78 76.43 37.33%
  QoQ % 32.25% 52.01% 103.86% -80.21% 31.27% 51.49% -
  Horiz. % 161.28% 121.95% 80.23% 39.36% 198.86% 151.49% 100.00%
EPS 0.11 -2.85 -0.93 -1.58 2.68 3.14 2.36 -86.93%
  QoQ % 103.86% -206.45% 41.14% -158.96% -14.65% 33.05% -
  Horiz. % 4.66% -120.76% -39.41% -66.95% 113.56% 133.05% 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 1.1714 0.7286 0.7384 0.7183 0.7490 0.6851 0.7425 35.33%
  QoQ % 60.77% -1.33% 2.80% -4.10% 9.33% -7.73% -
  Horiz. % 157.76% 98.13% 99.45% 96.74% 100.88% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 0.4400 -
P/RPS 0.12 0.16 0.27 0.54 0.11 0.13 0.20 -28.75%
  QoQ % -25.00% -40.74% -50.00% 390.91% -15.38% -35.00% -
  Horiz. % 60.00% 80.00% 135.00% 270.00% 55.00% 65.00% 100.00%
P/EPS 127.21 -5.37 -17.78 -10.20 6.27 4.91 6.39 627.91%
  QoQ % 2,468.90% 69.80% -74.31% -262.68% 27.70% -23.16% -
  Horiz. % 1,990.77% -84.04% -278.25% -159.62% 98.12% 76.84% 100.00%
EY 0.79 -18.64 -5.63 -9.81 15.94 20.36 15.66 -86.22%
  QoQ % 104.24% -231.08% 42.61% -161.54% -21.71% 30.01% -
  Horiz. % 5.04% -119.03% -35.95% -62.64% 101.79% 130.01% 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 0.12 0.21 0.22 0.22 0.22 0.23 0.20 -28.75%
  QoQ % -42.86% -4.55% 0.00% 0.00% -4.35% 15.00% -
  Horiz. % 60.00% 105.00% 110.00% 110.00% 110.00% 115.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 0.4000 -
P/RPS 0.12 0.18 0.24 0.55 0.11 0.12 0.18 -23.59%
  QoQ % -33.33% -25.00% -56.36% 400.00% -8.33% -33.33% -
  Horiz. % 66.67% 100.00% 133.33% 305.56% 61.11% 66.67% 100.00%
P/EPS 131.75 -5.85 -15.93 -10.41 6.40 4.59 5.81 693.61%
  QoQ % 2,352.14% 63.28% -53.03% -262.66% 39.43% -21.00% -
  Horiz. % 2,267.64% -100.69% -274.18% -179.17% 110.15% 79.00% 100.00%
EY 0.76 -17.08 -6.28 -9.60 15.62 21.81 17.22 -87.39%
  QoQ % 104.45% -171.97% 34.58% -161.46% -28.38% 26.66% -
  Horiz. % 4.41% -99.19% -36.47% -55.75% 90.71% 126.66% 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 0.13 0.23 0.20 0.23 0.23 0.21 0.18 -19.42%
  QoQ % -43.48% 15.00% -13.04% 0.00% 9.52% 16.67% -
  Horiz. % 72.22% 127.78% 111.11% 127.78% 127.78% 116.67% 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.
 


 

245  266  496  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.33+0.03 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers