Highlights

[PWF] QoQ Quarter Result on 2008-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -194.60%    YoY -     -7,108.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 84,036 81,174 95,433 83,785 90,293 75,675 78,922 4.25%
  QoQ % 3.53% -14.94% 13.90% -7.21% 19.32% -4.11% -
  Horiz. % 106.48% 102.85% 120.92% 106.16% 114.41% 95.89% 100.00%
PBT -772 4,344 1,245 -2,871 1,269 3,106 3,466 -
  QoQ % -117.77% 248.92% 143.36% -326.24% -59.14% -10.39% -
  Horiz. % -22.27% 125.33% 35.92% -82.83% 36.61% 89.61% 100.00%
Tax 1,464 -2,600 109 72 1,635 -1,629 -1,384 -
  QoQ % 156.31% -2,485.32% 51.39% -95.60% 200.37% -17.70% -
  Horiz. % -105.78% 187.86% -7.88% -5.20% -118.14% 117.70% 100.00%
NP 692 1,744 1,354 -2,799 2,904 1,477 2,082 -51.86%
  QoQ % -60.32% 28.80% 148.37% -196.38% 96.61% -29.06% -
  Horiz. % 33.24% 83.77% 65.03% -134.44% 139.48% 70.94% 100.00%
NP to SH 580 1,560 1,331 -2,453 2,593 606 2,005 -56.10%
  QoQ % -62.82% 17.21% 154.26% -194.60% 327.89% -69.78% -
  Horiz. % 28.93% 77.81% 66.38% -122.34% 129.33% 30.22% 100.00%
Tax Rate - % 59.85 % -8.76 % - % -128.84 % 52.45 % 39.93 % -
  QoQ % 0.00% 783.22% 0.00% 0.00% -345.64% 31.35% -
  Horiz. % 0.00% 149.89% -21.94% 0.00% -322.66% 131.35% 100.00%
Total Cost 83,344 79,430 94,079 86,584 87,389 74,198 76,840 5.54%
  QoQ % 4.93% -15.57% 8.66% -0.92% 17.78% -3.44% -
  Horiz. % 108.46% 103.37% 122.43% 112.68% 113.73% 96.56% 100.00%
Net Worth 121,690 135,890 136,746 135,128 121,909 104,672 101,773 12.59%
  QoQ % -10.45% -0.63% 1.20% 10.84% 16.47% 2.85% -
  Horiz. % 119.57% 133.52% 134.36% 132.77% 119.78% 102.85% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,690 135,890 136,746 135,128 121,909 104,672 101,773 12.59%
  QoQ % -10.45% -0.63% 1.20% 10.84% 16.47% 2.85% -
  Horiz. % 119.57% 133.52% 134.36% 132.77% 119.78% 102.85% 100.00%
NOSH 60,845 60,937 60,776 60,868 60,954 61,212 60,942 -0.11%
  QoQ % -0.15% 0.27% -0.15% -0.14% -0.42% 0.44% -
  Horiz. % 99.84% 99.99% 99.73% 99.88% 100.02% 100.44% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.82 % 2.15 % 1.42 % -3.34 % 3.22 % 1.95 % 2.64 % -53.97%
  QoQ % -61.86% 51.41% 142.51% -203.73% 65.13% -26.14% -
  Horiz. % 31.06% 81.44% 53.79% -126.52% 121.97% 73.86% 100.00%
ROE 0.48 % 1.15 % 0.97 % -1.82 % 2.13 % 0.58 % 1.97 % -60.82%
  QoQ % -58.26% 18.56% 153.30% -185.45% 267.24% -70.56% -
  Horiz. % 24.37% 58.38% 49.24% -92.39% 108.12% 29.44% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 138.11 133.21 157.02 137.65 148.13 123.63 129.50 4.36%
  QoQ % 3.68% -15.16% 14.07% -7.07% 19.82% -4.53% -
  Horiz. % 106.65% 102.86% 121.25% 106.29% 114.39% 95.47% 100.00%
EPS 0.95 2.56 2.19 -4.03 4.26 0.99 3.29 -56.15%
  QoQ % -62.89% 16.89% 154.34% -194.60% 330.30% -69.91% -
  Horiz. % 28.88% 77.81% 66.57% -122.49% 129.48% 30.09% 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 2.2300 2.2500 2.2200 2.0000 1.7100 1.6700 12.71%
  QoQ % -10.31% -0.89% 1.35% 11.00% 16.96% 2.40% -
  Horiz. % 119.76% 133.53% 134.73% 132.93% 119.76% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 48.31 46.67 54.86 48.17 51.91 43.50 45.37 4.25%
  QoQ % 3.51% -14.93% 13.89% -7.20% 19.33% -4.12% -
  Horiz. % 106.48% 102.87% 120.92% 106.17% 114.41% 95.88% 100.00%
EPS 0.33 0.90 0.77 -1.41 1.49 0.35 1.15 -56.33%
  QoQ % -63.33% 16.88% 154.61% -194.63% 325.71% -69.57% -
  Horiz. % 28.70% 78.26% 66.96% -122.61% 129.57% 30.43% 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 0.6996 0.7812 0.7861 0.7768 0.7008 0.6018 0.5851 12.59%
  QoQ % -10.45% -0.62% 1.20% 10.84% 16.45% 2.85% -
  Horiz. % 119.57% 133.52% 134.35% 132.76% 119.77% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.6000 0.5000 0.6000 0.5600 0.5400 0.6000 0.7400 -
P/RPS 0.43 0.38 0.38 0.41 0.36 0.49 0.57 -17.06%
  QoQ % 13.16% 0.00% -7.32% 13.89% -26.53% -14.04% -
  Horiz. % 75.44% 66.67% 66.67% 71.93% 63.16% 85.96% 100.00%
P/EPS 62.94 19.53 27.40 -13.90 12.69 60.61 22.49 97.97%
  QoQ % 222.27% -28.72% 297.12% -209.54% -79.06% 169.50% -
  Horiz. % 279.86% 86.84% 121.83% -61.81% 56.43% 269.50% 100.00%
EY 1.59 5.12 3.65 -7.20 7.88 1.65 4.45 -49.49%
  QoQ % -68.95% 40.27% 150.69% -191.37% 377.58% -62.92% -
  Horiz. % 35.73% 115.06% 82.02% -161.80% 177.08% 37.08% 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 0.30 0.22 0.27 0.25 0.27 0.35 0.44 -22.44%
  QoQ % 36.36% -18.52% 8.00% -7.41% -22.86% -20.45% -
  Horiz. % 68.18% 50.00% 61.36% 56.82% 61.36% 79.55% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.5600 0.6500 0.5800 0.6200 0.5800 0.6200 0.7100 -
P/RPS 0.41 0.49 0.37 0.45 0.39 0.50 0.55 -17.71%
  QoQ % -16.33% 32.43% -17.78% 15.38% -22.00% -9.09% -
  Horiz. % 74.55% 89.09% 67.27% 81.82% 70.91% 90.91% 100.00%
P/EPS 58.75 25.39 26.48 -15.38 13.63 62.63 21.58 94.38%
  QoQ % 131.39% -4.12% 272.17% -212.84% -78.24% 190.22% -
  Horiz. % 272.24% 117.66% 122.71% -71.27% 63.16% 290.22% 100.00%
EY 1.70 3.94 3.78 -6.50 7.33 1.60 4.63 -48.57%
  QoQ % -56.85% 4.23% 158.15% -188.68% 358.12% -65.44% -
  Horiz. % 36.72% 85.10% 81.64% -140.39% 158.32% 34.56% 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 0.28 0.29 0.26 0.28 0.29 0.36 0.43 -24.78%
  QoQ % -3.45% 11.54% -7.14% -3.45% -19.44% -16.28% -
  Horiz. % 65.12% 67.44% 60.47% 65.12% 67.44% 83.72% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers