Highlights

[PWF] QoQ Quarter Result on 2007-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     327.89%    YoY -     61.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 81,174 95,433 83,785 90,293 75,675 78,922 78,180 2.53%
  QoQ % -14.94% 13.90% -7.21% 19.32% -4.11% 0.95% -
  Horiz. % 103.83% 122.07% 107.17% 115.49% 96.80% 100.95% 100.00%
PBT 4,344 1,245 -2,871 1,269 3,106 3,466 -952 -
  QoQ % 248.92% 143.36% -326.24% -59.14% -10.39% 464.08% -
  Horiz. % -456.30% -130.78% 301.58% -133.30% -326.26% -364.08% 100.00%
Tax -2,600 109 72 1,635 -1,629 -1,384 181 -
  QoQ % -2,485.32% 51.39% -95.60% 200.37% -17.70% -864.64% -
  Horiz. % -1,436.46% 60.22% 39.78% 903.31% -900.00% -764.64% 100.00%
NP 1,744 1,354 -2,799 2,904 1,477 2,082 -771 -
  QoQ % 28.80% 148.37% -196.38% 96.61% -29.06% 370.04% -
  Horiz. % -226.20% -175.62% 363.04% -376.65% -191.57% -270.04% 100.00%
NP to SH 1,560 1,331 -2,453 2,593 606 2,005 35 1,148.44%
  QoQ % 17.21% 154.26% -194.60% 327.89% -69.78% 5,628.57% -
  Horiz. % 4,457.14% 3,802.86% -7,008.57% 7,408.57% 1,731.43% 5,728.57% 100.00%
Tax Rate 59.85 % -8.76 % - % -128.84 % 52.45 % 39.93 % - % -
  QoQ % 783.22% 0.00% 0.00% -345.64% 31.35% 0.00% -
  Horiz. % 149.89% -21.94% 0.00% -322.66% 131.35% 100.00% -
Total Cost 79,430 94,079 86,584 87,389 74,198 76,840 78,951 0.40%
  QoQ % -15.57% 8.66% -0.92% 17.78% -3.44% -2.67% -
  Horiz. % 100.61% 119.16% 109.67% 110.69% 93.98% 97.33% 100.00%
Net Worth 135,890 136,746 135,128 121,909 104,672 101,773 95,666 26.28%
  QoQ % -0.63% 1.20% 10.84% 16.47% 2.85% 6.38% -
  Horiz. % 142.05% 142.94% 141.25% 127.43% 109.41% 106.38% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 135,890 136,746 135,128 121,909 104,672 101,773 95,666 26.28%
  QoQ % -0.63% 1.20% 10.84% 16.47% 2.85% 6.38% -
  Horiz. % 142.05% 142.94% 141.25% 127.43% 109.41% 106.38% 100.00%
NOSH 60,937 60,776 60,868 60,954 61,212 60,942 58,333 2.95%
  QoQ % 0.27% -0.15% -0.14% -0.42% 0.44% 4.47% -
  Horiz. % 104.46% 104.19% 104.35% 104.49% 104.94% 104.47% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.15 % 1.42 % -3.34 % 3.22 % 1.95 % 2.64 % -0.99 % -
  QoQ % 51.41% 142.51% -203.73% 65.13% -26.14% 366.67% -
  Horiz. % -217.17% -143.43% 337.37% -325.25% -196.97% -266.67% 100.00%
ROE 1.15 % 0.97 % -1.82 % 2.13 % 0.58 % 1.97 % 0.04 % 832.76%
  QoQ % 18.56% 153.30% -185.45% 267.24% -70.56% 4,825.00% -
  Horiz. % 2,875.00% 2,425.00% -4,550.00% 5,325.00% 1,450.00% 4,925.00% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 133.21 157.02 137.65 148.13 123.63 129.50 134.02 -0.40%
  QoQ % -15.16% 14.07% -7.07% 19.82% -4.53% -3.37% -
  Horiz. % 99.40% 117.16% 102.71% 110.53% 92.25% 96.63% 100.00%
EPS 2.56 2.19 -4.03 4.26 0.99 3.29 0.06 1,112.71%
  QoQ % 16.89% 154.34% -194.60% 330.30% -69.91% 5,383.33% -
  Horiz. % 4,266.67% 3,650.00% -6,716.67% 7,100.00% 1,650.00% 5,483.33% 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 2.2300 2.2500 2.2200 2.0000 1.7100 1.6700 1.6400 22.67%
  QoQ % -0.89% 1.35% 11.00% 16.96% 2.40% 1.83% -
  Horiz. % 135.98% 137.20% 135.37% 121.95% 104.27% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.67 54.86 48.17 51.91 43.50 45.37 44.94 2.54%
  QoQ % -14.93% 13.89% -7.20% 19.33% -4.12% 0.96% -
  Horiz. % 103.85% 122.07% 107.19% 115.51% 96.80% 100.96% 100.00%
EPS 0.90 0.77 -1.41 1.49 0.35 1.15 0.02 1,156.41%
  QoQ % 16.88% 154.61% -194.63% 325.71% -69.57% 5,650.00% -
  Horiz. % 4,500.00% 3,850.00% -7,050.00% 7,450.00% 1,750.00% 5,750.00% 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 0.7812 0.7861 0.7768 0.7008 0.6018 0.5851 0.5500 26.28%
  QoQ % -0.62% 1.20% 10.84% 16.45% 2.85% 6.38% -
  Horiz. % 142.04% 142.93% 141.24% 127.42% 109.42% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.5000 0.6000 0.5600 0.5400 0.6000 0.7400 0.6000 -
P/RPS 0.38 0.38 0.41 0.36 0.49 0.57 0.45 -10.63%
  QoQ % 0.00% -7.32% 13.89% -26.53% -14.04% 26.67% -
  Horiz. % 84.44% 84.44% 91.11% 80.00% 108.89% 126.67% 100.00%
P/EPS 19.53 27.40 -13.90 12.69 60.61 22.49 1,000.00 -92.70%
  QoQ % -28.72% 297.12% -209.54% -79.06% 169.50% -97.75% -
  Horiz. % 1.95% 2.74% -1.39% 1.27% 6.06% 2.25% 100.00%
EY 5.12 3.65 -7.20 7.88 1.65 4.45 0.10 1,268.99%
  QoQ % 40.27% 150.69% -191.37% 377.58% -62.92% 4,350.00% -
  Horiz. % 5,120.00% 3,650.00% -7,200.00% 7,880.00% 1,650.00% 4,450.00% 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 0.27 0.25 0.27 0.35 0.44 0.37 -29.22%
  QoQ % -18.52% 8.00% -7.41% -22.86% -20.45% 18.92% -
  Horiz. % 59.46% 72.97% 67.57% 72.97% 94.59% 118.92% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.6500 0.5800 0.6200 0.5800 0.6200 0.7100 0.6000 -
P/RPS 0.49 0.37 0.45 0.39 0.50 0.55 0.45 5.83%
  QoQ % 32.43% -17.78% 15.38% -22.00% -9.09% 22.22% -
  Horiz. % 108.89% 82.22% 100.00% 86.67% 111.11% 122.22% 100.00%
P/EPS 25.39 26.48 -15.38 13.63 62.63 21.58 1,000.00 -91.30%
  QoQ % -4.12% 272.17% -212.84% -78.24% 190.22% -97.84% -
  Horiz. % 2.54% 2.65% -1.54% 1.36% 6.26% 2.16% 100.00%
EY 3.94 3.78 -6.50 7.33 1.60 4.63 0.10 1,050.16%
  QoQ % 4.23% 158.15% -188.68% 358.12% -65.44% 4,530.00% -
  Horiz. % 3,940.00% 3,780.00% -6,500.00% 7,330.00% 1,600.00% 4,630.00% 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 0.29 0.26 0.28 0.29 0.36 0.43 0.37 -14.95%
  QoQ % 11.54% -7.14% -3.45% -19.44% -16.28% 16.22% -
  Horiz. % 78.38% 70.27% 75.68% 78.38% 97.30% 116.22% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers