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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

313  366  585  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.15-0.03 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.155+0.015 
 BINTAI 0.565+0.03 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS