Highlights

[PWF] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -2.79%    YoY -     153.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 52,321 62,988 68,440 63,498 69,455 69,798 71,517 -18.79%
  QoQ % -16.93% -7.97% 7.78% -8.58% -0.49% -2.40% -
  Horiz. % 73.16% 88.07% 95.70% 88.79% 97.12% 97.60% 100.00%
PBT -2,536 -481 2,423 1,497 2,523 1,629 1,363 -
  QoQ % -427.23% -119.85% 61.86% -40.67% 54.88% 19.52% -
  Horiz. % -186.06% -35.29% 177.77% 109.83% 185.11% 119.52% 100.00%
Tax -220 -308 -1,065 524 -444 -3,663 -1,293 -69.26%
  QoQ % 28.57% 71.08% -303.24% 218.02% 87.88% -183.29% -
  Horiz. % 17.01% 23.82% 82.37% -40.53% 34.34% 283.29% 100.00%
NP -2,756 -789 1,358 2,021 2,079 -2,034 70 -
  QoQ % -249.30% -158.10% -32.81% -2.79% 202.21% -3,005.71% -
  Horiz. % -3,937.14% -1,127.14% 1,940.00% 2,887.14% 2,970.00% -2,905.71% 100.00%
NP to SH -2,756 -789 1,358 2,021 2,079 -2,034 70 -
  QoQ % -249.30% -158.10% -32.81% -2.79% 202.21% -3,005.71% -
  Horiz. % -3,937.14% -1,127.14% 1,940.00% 2,887.14% 2,970.00% -2,905.71% 100.00%
Tax Rate - % - % 43.95 % -35.00 % 17.60 % 224.86 % 94.86 % -
  QoQ % 0.00% 0.00% 225.57% -298.86% -92.17% 137.04% -
  Horiz. % 0.00% 0.00% 46.33% -36.90% 18.55% 237.04% 100.00%
Total Cost 55,077 63,777 67,082 61,477 67,376 71,832 71,447 -15.91%
  QoQ % -13.64% -4.93% 9.12% -8.76% -6.20% 0.54% -
  Horiz. % 77.09% 89.26% 93.89% 86.05% 94.30% 100.54% 100.00%
Net Worth 124,946 128,112 82,181 128,672 127,846 127,763 121,714 1.76%
  QoQ % -2.47% 55.89% -36.13% 0.65% 0.07% 4.97% -
  Horiz. % 102.66% 105.26% 67.52% 105.72% 105.04% 104.97% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 124,946 128,112 82,181 128,672 127,846 127,763 121,714 1.76%
  QoQ % -2.47% 55.89% -36.13% 0.65% 0.07% 4.97% -
  Horiz. % 102.66% 105.26% 67.52% 105.72% 105.04% 104.97% 100.00%
NOSH 59,783 59,865 41,090 59,296 59,741 60,839 60,857 -1.18%
  QoQ % -0.14% 45.69% -30.70% -0.75% -1.81% -0.03% -
  Horiz. % 98.24% 98.37% 67.52% 97.44% 98.17% 99.97% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.27 % -1.25 % 1.98 % 3.18 % 2.99 % -2.91 % 0.10 % -
  QoQ % -321.60% -163.13% -37.74% 6.35% 202.75% -3,010.00% -
  Horiz. % -5,270.00% -1,250.00% 1,980.00% 3,180.00% 2,990.00% -2,910.00% 100.00%
ROE -2.21 % -0.62 % 1.65 % 1.57 % 1.63 % -1.59 % 0.06 % -
  QoQ % -256.45% -137.58% 5.10% -3.68% 202.52% -2,750.00% -
  Horiz. % -3,683.33% -1,033.33% 2,750.00% 2,616.67% 2,716.67% -2,650.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.52 105.22 166.56 107.09 116.26 114.72 117.52 -17.82%
  QoQ % -16.82% -36.83% 55.53% -7.89% 1.34% -2.38% -
  Horiz. % 74.47% 89.53% 141.73% 91.12% 98.93% 97.62% 100.00%
EPS -4.61 -1.19 2.37 3.38 3.40 -3.40 1.15 -
  QoQ % -287.39% -150.21% -29.88% -0.59% 200.00% -395.65% -
  Horiz. % -400.87% -103.48% 206.09% 293.91% 295.65% -295.65% 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 2.0900 2.1400 2.0000 2.1700 2.1400 2.1000 2.0000 2.98%
  QoQ % -2.34% 7.00% -7.83% 1.40% 1.90% 5.00% -
  Horiz. % 104.50% 107.00% 100.00% 108.50% 107.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.08 36.21 39.35 36.50 39.93 40.13 41.11 -18.79%
  QoQ % -16.93% -7.98% 7.81% -8.59% -0.50% -2.38% -
  Horiz. % 73.17% 88.08% 95.72% 88.79% 97.13% 97.62% 100.00%
EPS -1.58 -0.45 0.78 1.16 1.20 -1.17 0.04 -
  QoQ % -251.11% -157.69% -32.76% -3.33% 202.56% -3,025.00% -
  Horiz. % -3,950.00% -1,125.00% 1,950.00% 2,900.00% 3,000.00% -2,925.00% 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 0.7183 0.7365 0.4725 0.7397 0.7350 0.7345 0.6997 1.76%
  QoQ % -2.47% 55.87% -36.12% 0.64% 0.07% 4.97% -
  Horiz. % 102.66% 105.26% 67.53% 105.72% 105.05% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4700 0.4900 0.4500 0.4400 0.4300 0.5100 0.4800 -
P/RPS 0.54 0.47 0.27 0.41 0.37 0.44 0.41 20.13%
  QoQ % 14.89% 74.07% -34.15% 10.81% -15.91% 7.32% -
  Horiz. % 131.71% 114.63% 65.85% 100.00% 90.24% 107.32% 100.00%
P/EPS -10.20 -37.18 13.62 12.91 12.36 -15.25 417.31 -
  QoQ % 72.57% -372.98% 5.50% 4.45% 181.05% -103.65% -
  Horiz. % -2.44% -8.91% 3.26% 3.09% 2.96% -3.65% 100.00%
EY -9.81 -2.69 7.34 7.75 8.09 -6.56 0.24 -
  QoQ % -264.68% -136.65% -5.29% -4.20% 223.32% -2,833.33% -
  Horiz. % -4,087.50% -1,120.83% 3,058.33% 3,229.17% 3,370.83% -2,733.33% 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 0.23 0.23 0.20 0.20 0.24 0.24 -5.63%
  QoQ % -4.35% 0.00% 15.00% 0.00% -16.67% 0.00% -
  Horiz. % 91.67% 95.83% 95.83% 83.33% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.4800 0.5000 0.4200 0.4000 0.4500 0.4700 0.4200 -
P/RPS 0.55 0.48 0.25 0.37 0.39 0.41 0.36 32.62%
  QoQ % 14.58% 92.00% -32.43% -5.13% -4.88% 13.89% -
  Horiz. % 152.78% 133.33% 69.44% 102.78% 108.33% 113.89% 100.00%
P/EPS -10.41 -37.94 12.71 11.74 12.93 -14.06 365.14 -
  QoQ % 72.56% -398.51% 8.26% -9.20% 191.96% -103.85% -
  Horiz. % -2.85% -10.39% 3.48% 3.22% 3.54% -3.85% 100.00%
EY -9.60 -2.64 7.87 8.52 7.73 -7.11 0.27 -
  QoQ % -263.64% -133.55% -7.63% 10.22% 208.72% -2,733.33% -
  Horiz. % -3,555.56% -977.78% 2,914.81% 3,155.56% 2,862.96% -2,633.33% 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 0.23 0.21 0.18 0.21 0.22 0.21 6.25%
  QoQ % 0.00% 9.52% 16.67% -14.29% -4.55% 4.76% -
  Horiz. % 109.52% 109.52% 100.00% 85.71% 100.00% 104.76% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers