[PWF] QoQ Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 68,440 63,498 69,455 69,798 71,517 59,536 65,098 3.39% QoQ % 7.78% -8.58% -0.49% -2.40% 20.12% -8.54% - Horiz. % 105.13% 97.54% 106.69% 107.22% 109.86% 91.46% 100.00%
PBT 2,423 1,497 2,523 1,629 1,363 1,684 2,377 1.28% QoQ % 61.86% -40.67% 54.88% 19.52% -19.06% -29.15% - Horiz. % 101.94% 62.98% 106.14% 68.53% 57.34% 70.85% 100.00%
Tax -1,065 524 -444 -3,663 -1,293 -886 -1,103 -2.31% QoQ % -303.24% 218.02% 87.88% -183.29% -45.94% 19.67% - Horiz. % 96.55% -47.51% 40.25% 332.09% 117.23% 80.33% 100.00%
NP 1,358 2,021 2,079 -2,034 70 798 1,274 4.34% QoQ % -32.81% -2.79% 202.21% -3,005.71% -91.23% -37.36% - Horiz. % 106.59% 158.63% 163.19% -159.65% 5.49% 62.64% 100.00%
NP to SH 1,358 2,021 2,079 -2,034 70 798 1,274 4.34% QoQ % -32.81% -2.79% 202.21% -3,005.71% -91.23% -37.36% - Horiz. % 106.59% 158.63% 163.19% -159.65% 5.49% 62.64% 100.00%
Tax Rate 43.95 % -35.00 % 17.60 % 224.86 % 94.86 % 52.61 % 46.40 % -3.55% QoQ % 225.57% -298.86% -92.17% 137.04% 80.31% 13.38% - Horiz. % 94.72% -75.43% 37.93% 484.61% 204.44% 113.38% 100.00%
Total Cost 67,082 61,477 67,376 71,832 71,447 58,738 63,824 3.37% QoQ % 9.12% -8.76% -6.20% 0.54% 21.64% -7.97% - Horiz. % 105.10% 96.32% 105.57% 112.55% 111.94% 92.03% 100.00%
Net Worth 82,181 128,672 127,846 127,763 121,714 121,654 121,944 -23.11% QoQ % -36.13% 0.65% 0.07% 4.97% 0.05% -0.24% - Horiz. % 67.39% 105.52% 104.84% 104.77% 99.81% 99.76% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 82,181 128,672 127,846 127,763 121,714 121,654 121,944 -23.11% QoQ % -36.13% 0.65% 0.07% 4.97% 0.05% -0.24% - Horiz. % 67.39% 105.52% 104.84% 104.77% 99.81% 99.76% 100.00%
NOSH 41,090 59,296 59,741 60,839 60,857 60,827 60,972 -23.11% QoQ % -30.70% -0.75% -1.81% -0.03% 0.05% -0.24% - Horiz. % 67.39% 97.25% 97.98% 99.78% 99.81% 99.76% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.98 % 3.18 % 2.99 % -2.91 % 0.10 % 1.34 % 1.96 % 0.68% QoQ % -37.74% 6.35% 202.75% -3,010.00% -92.54% -31.63% - Horiz. % 101.02% 162.24% 152.55% -148.47% 5.10% 68.37% 100.00%
ROE 1.65 % 1.57 % 1.63 % -1.59 % 0.06 % 0.66 % 1.04 % 35.99% QoQ % 5.10% -3.68% 202.52% -2,750.00% -90.91% -36.54% - Horiz. % 158.65% 150.96% 156.73% -152.88% 5.77% 63.46% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 166.56 107.09 116.26 114.72 117.52 97.88 106.77 34.47% QoQ % 55.53% -7.89% 1.34% -2.38% 20.07% -8.33% - Horiz. % 156.00% 100.30% 108.89% 107.45% 110.07% 91.67% 100.00%
EPS 2.37 3.38 3.40 -3.40 1.15 2.28 3.23 -18.63% QoQ % -29.88% -0.59% 200.00% -395.65% -49.56% -29.41% - Horiz. % 73.37% 104.64% 105.26% -105.26% 35.60% 70.59% 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 2.0000 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 - QoQ % -7.83% 1.40% 1.90% 5.00% 0.00% 0.00% - Horiz. % 100.00% 108.50% 107.00% 105.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.34 36.50 39.92 40.12 41.11 34.22 37.42 3.39% QoQ % 7.78% -8.57% -0.50% -2.41% 20.13% -8.55% - Horiz. % 105.13% 97.54% 106.68% 107.22% 109.86% 91.45% 100.00%
EPS 0.78 1.16 1.19 -1.17 0.04 0.46 0.73 4.51% QoQ % -32.76% -2.52% 201.71% -3,025.00% -91.30% -36.99% - Horiz. % 106.85% 158.90% 163.01% -160.27% 5.48% 63.01% 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 0.4723 0.7396 0.7348 0.7343 0.6996 0.6992 0.7009 -23.12% QoQ % -36.14% 0.65% 0.07% 4.96% 0.06% -0.24% - Horiz. % 67.38% 105.52% 104.84% 104.77% 99.81% 99.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 -
P/RPS 0.27 0.41 0.37 0.44 0.41 0.39 0.40 -23.03% QoQ % -34.15% 10.81% -15.91% 7.32% 5.13% -2.50% - Horiz. % 67.50% 102.50% 92.50% 110.00% 102.50% 97.50% 100.00%
P/EPS 13.62 12.91 12.36 -15.25 417.31 28.97 20.58 -24.04% QoQ % 5.50% 4.45% 181.05% -103.65% 1,340.49% 40.77% - Horiz. % 66.18% 62.73% 60.06% -74.10% 2,027.75% 140.77% 100.00%
EY 7.34 7.75 8.09 -6.56 0.24 3.45 4.86 31.60% QoQ % -5.29% -4.20% 223.32% -2,833.33% -93.04% -29.01% - Horiz. % 151.03% 159.47% 166.46% -134.98% 4.94% 70.99% 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 0.20 0.20 0.24 0.24 0.19 0.22 3.01% QoQ % 15.00% 0.00% -16.67% 0.00% 26.32% -13.64% - Horiz. % 104.55% 90.91% 90.91% 109.09% 109.09% 86.36% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 -
P/RPS 0.25 0.37 0.39 0.41 0.36 0.50 0.33 -16.88% QoQ % -32.43% -5.13% -4.88% 13.89% -28.00% 51.52% - Horiz. % 75.76% 112.12% 118.18% 124.24% 109.09% 151.52% 100.00%
P/EPS 12.71 11.74 12.93 -14.06 365.14 37.35 16.75 -16.79% QoQ % 8.26% -9.20% 191.96% -103.85% 877.62% 122.99% - Horiz. % 75.88% 70.09% 77.19% -83.94% 2,179.94% 222.99% 100.00%
EY 7.87 8.52 7.73 -7.11 0.27 2.68 5.97 20.21% QoQ % -7.63% 10.22% 208.72% -2,733.33% -89.93% -55.11% - Horiz. % 131.83% 142.71% 129.48% -119.10% 4.52% 44.89% 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 0.21 0.18 0.21 0.22 0.21 0.25 0.18 10.81% QoQ % 16.67% -14.29% -4.55% 4.76% -16.00% 38.89% - Horiz. % 116.67% 100.00% 116.67% 122.22% 116.67% 138.89% 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 - Q4(2010).xls 
