[PWF] QoQ Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 63,498 69,455 69,798 71,517 59,536 65,098 70,848 -7.06% QoQ % -8.58% -0.49% -2.40% 20.12% -8.54% -8.12% - Horiz. % 89.63% 98.03% 98.52% 100.94% 84.03% 91.88% 100.00%
PBT 1,497 2,523 1,629 1,363 1,684 2,377 143 380.61% QoQ % -40.67% 54.88% 19.52% -19.06% -29.15% 1,562.24% - Horiz. % 1,046.85% 1,764.34% 1,139.16% 953.15% 1,177.62% 1,662.24% 100.00%
Tax 524 -444 -3,663 -1,293 -886 -1,103 -719 - QoQ % 218.02% 87.88% -183.29% -45.94% 19.67% -53.41% - Horiz. % -72.88% 61.75% 509.46% 179.83% 123.23% 153.41% 100.00%
NP 2,021 2,079 -2,034 70 798 1,274 -576 - QoQ % -2.79% 202.21% -3,005.71% -91.23% -37.36% 321.18% - Horiz. % -350.87% -360.94% 353.12% -12.15% -138.54% -221.18% 100.00%
NP to SH 2,021 2,079 -2,034 70 798 1,274 -551 - QoQ % -2.79% 202.21% -3,005.71% -91.23% -37.36% 331.22% - Horiz. % -366.79% -377.31% 369.15% -12.70% -144.83% -231.22% 100.00%
Tax Rate -35.00 % 17.60 % 224.86 % 94.86 % 52.61 % 46.40 % 502.80 % - QoQ % -298.86% -92.17% 137.04% 80.31% 13.38% -90.77% - Horiz. % -6.96% 3.50% 44.72% 18.87% 10.46% 9.23% 100.00%
Total Cost 61,477 67,376 71,832 71,447 58,738 63,824 71,424 -9.54% QoQ % -8.76% -6.20% 0.54% 21.64% -7.97% -10.64% - Horiz. % 86.07% 94.33% 100.57% 100.03% 82.24% 89.36% 100.00%
Net Worth 128,672 127,846 127,763 121,714 121,654 121,944 129,791 -0.58% QoQ % 0.65% 0.07% 4.97% 0.05% -0.24% -6.05% - Horiz. % 99.14% 98.50% 98.44% 93.78% 93.73% 93.95% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 128,672 127,846 127,763 121,714 121,654 121,944 129,791 -0.58% QoQ % 0.65% 0.07% 4.97% 0.05% -0.24% -6.05% - Horiz. % 99.14% 98.50% 98.44% 93.78% 93.73% 93.95% 100.00%
NOSH 59,296 59,741 60,839 60,857 60,827 60,972 61,222 -2.11% QoQ % -0.75% -1.81% -0.03% 0.05% -0.24% -0.41% - Horiz. % 96.85% 97.58% 99.38% 99.40% 99.35% 99.59% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.18 % 2.99 % -2.91 % 0.10 % 1.34 % 1.96 % -0.81 % - QoQ % 6.35% 202.75% -3,010.00% -92.54% -31.63% 341.98% - Horiz. % -392.59% -369.14% 359.26% -12.35% -165.43% -241.98% 100.00%
ROE 1.57 % 1.63 % -1.59 % 0.06 % 0.66 % 1.04 % -0.42 % - QoQ % -3.68% 202.52% -2,750.00% -90.91% -36.54% 347.62% - Horiz. % -373.81% -388.10% 378.57% -14.29% -157.14% -247.62% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.09 116.26 114.72 117.52 97.88 106.77 115.72 -5.05% QoQ % -7.89% 1.34% -2.38% 20.07% -8.33% -7.73% - Horiz. % 92.54% 100.47% 99.14% 101.56% 84.58% 92.27% 100.00%
EPS 3.38 3.40 -3.40 1.15 2.28 3.23 -0.90 - QoQ % -0.59% 200.00% -395.65% -49.56% -29.41% 458.89% - Horiz. % -375.56% -377.78% 377.78% -127.78% -253.33% -358.89% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 2.1200 1.57% QoQ % 1.40% 1.90% 5.00% 0.00% 0.00% -5.66% - Horiz. % 102.36% 100.94% 99.06% 94.34% 94.34% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.50 39.93 40.13 41.11 34.23 37.42 40.73 -7.07% QoQ % -8.59% -0.50% -2.38% 20.10% -8.52% -8.13% - Horiz. % 89.61% 98.04% 98.53% 100.93% 84.04% 91.87% 100.00%
EPS 1.16 1.20 -1.17 0.04 0.46 0.73 -0.32 - QoQ % -3.33% 202.56% -3,025.00% -91.30% -36.99% 328.12% - Horiz. % -362.50% -375.00% 365.62% -12.50% -143.75% -228.12% 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 0.7397 0.7350 0.7345 0.6997 0.6994 0.7010 0.7462 -0.58% QoQ % 0.64% 0.07% 4.97% 0.04% -0.23% -6.06% - Horiz. % 99.13% 98.50% 98.43% 93.77% 93.73% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 -
P/RPS 0.41 0.37 0.44 0.41 0.39 0.40 0.42 -1.60% QoQ % 10.81% -15.91% 7.32% 5.13% -2.50% -4.76% - Horiz. % 97.62% 88.10% 104.76% 97.62% 92.86% 95.24% 100.00%
P/EPS 12.91 12.36 -15.25 417.31 28.97 20.58 -54.44 - QoQ % 4.45% 181.05% -103.65% 1,340.49% 40.77% 137.80% - Horiz. % -23.71% -22.70% 28.01% -766.55% -53.21% -37.80% 100.00%
EY 7.75 8.09 -6.56 0.24 3.45 4.86 -1.84 - QoQ % -4.20% 223.32% -2,833.33% -93.04% -29.01% 364.13% - Horiz. % -421.20% -439.67% 356.52% -13.04% -187.50% -264.13% 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 0.20 0.20 0.24 0.24 0.19 0.22 0.23 -8.92% QoQ % 0.00% -16.67% 0.00% 26.32% -13.64% -4.35% - Horiz. % 86.96% 86.96% 104.35% 104.35% 82.61% 95.65% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 -
P/RPS 0.37 0.39 0.41 0.36 0.50 0.33 0.38 -1.77% QoQ % -5.13% -4.88% 13.89% -28.00% 51.52% -13.16% - Horiz. % 97.37% 102.63% 107.89% 94.74% 131.58% 86.84% 100.00%
P/EPS 11.74 12.93 -14.06 365.14 37.35 16.75 -48.89 - QoQ % -9.20% 191.96% -103.85% 877.62% 122.99% 134.26% - Horiz. % -24.01% -26.45% 28.76% -746.86% -76.40% -34.26% 100.00%
EY 8.52 7.73 -7.11 0.27 2.68 5.97 -2.05 - QoQ % 10.22% 208.72% -2,733.33% -89.93% -55.11% 391.22% - Horiz. % -415.61% -377.07% 346.83% -13.17% -130.73% -291.22% 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 0.18 0.21 0.22 0.21 0.25 0.18 0.21 -9.79% QoQ % -14.29% -4.55% 4.76% -16.00% 38.89% -14.29% - Horiz. % 85.71% 100.00% 104.76% 100.00% 119.05% 85.71% 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-QR Sept 2010.xls 
