Highlights

[PWF] YoY Annualized Quarter Result on 2006-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     119.80%    YoY -     -69.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 267,710 358,436 314,204 260,334 248,810 172,342 148,018 10.37%
  YoY % -25.31% 14.08% 20.69% 4.63% 44.37% 16.43% -
  Horiz. % 180.86% 242.16% 212.27% 175.88% 168.09% 116.43% 100.00%
PBT -272 -3,252 5,028 3,764 11,108 -4,518 10,798 -
  YoY % 91.64% -164.68% 33.58% -66.11% 345.86% -141.84% -
  Horiz. % -2.52% -30.12% 46.56% 34.86% 102.87% -41.84% 100.00%
Tax 494 362 -2,406 -2,072 -3,838 582 -2,930 -
  YoY % 36.46% 115.05% -16.12% 46.01% -759.45% 119.86% -
  Horiz. % -16.86% -12.35% 82.12% 70.72% 130.99% -19.86% 100.00%
NP 222 -2,890 2,622 1,692 7,270 -3,936 7,868 -44.79%
  YoY % 107.68% -210.22% 54.96% -76.73% 284.71% -150.03% -
  Horiz. % 2.82% -36.73% 33.32% 21.50% 92.40% -50.03% 100.00%
NP to SH 328 -2,244 4,080 1,804 5,966 -3,936 7,868 -41.09%
  YoY % 114.62% -155.00% 126.16% -69.76% 251.58% -150.03% -
  Horiz. % 4.17% -28.52% 51.86% 22.93% 75.83% -50.03% 100.00%
Tax Rate - % - % 47.85 % 55.05 % 34.55 % - % 27.13 % -
  YoY % 0.00% 0.00% -13.08% 59.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 176.37% 202.91% 127.35% 0.00% 100.00%
Total Cost 267,488 361,326 311,582 258,642 241,540 176,278 140,150 11.36%
  YoY % -25.97% 15.96% 20.47% 7.08% 37.02% 25.78% -
  Horiz. % 190.86% 257.81% 222.32% 184.55% 172.34% 125.78% 100.00%
Net Worth 128,770 137,201 101,695 105,436 90,707 89,565 91,159 5.92%
  YoY % -6.14% 34.91% -3.55% 16.24% 1.28% -1.75% -
  Horiz. % 141.26% 150.51% 111.56% 115.66% 99.50% 98.25% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 128,770 137,201 101,695 105,436 90,707 89,565 91,159 5.92%
  YoY % -6.14% 34.91% -3.55% 16.24% 1.28% -1.75% -
  Horiz. % 141.26% 150.51% 111.56% 115.66% 99.50% 98.25% 100.00%
NOSH 60,740 60,978 60,895 60,945 60,877 60,928 48,748 3.73%
  YoY % -0.39% 0.14% -0.08% 0.11% -0.08% 24.99% -
  Horiz. % 124.60% 125.09% 124.92% 125.02% 124.88% 124.99% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.08 % -0.81 % 0.83 % 0.65 % 2.92 % -2.28 % 5.32 % -50.29%
  YoY % 109.88% -197.59% 27.69% -77.74% 228.07% -142.86% -
  Horiz. % 1.50% -15.23% 15.60% 12.22% 54.89% -42.86% 100.00%
ROE 0.25 % -1.64 % 4.01 % 1.71 % 6.58 % -4.39 % 8.63 % -44.55%
  YoY % 115.24% -140.90% 134.50% -74.01% 249.89% -150.87% -
  Horiz. % 2.90% -19.00% 46.47% 19.81% 76.25% -50.87% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 440.74 587.81 515.97 427.16 408.71 282.86 303.64 6.40%
  YoY % -25.02% 13.92% 20.79% 4.51% 44.49% -6.84% -
  Horiz. % 145.15% 193.59% 169.93% 140.68% 134.60% 93.16% 100.00%
EPS 0.54 -3.68 6.70 2.96 9.80 -6.46 16.14 -43.21%
  YoY % 114.67% -154.93% 126.35% -69.80% 251.70% -140.02% -
  Horiz. % 3.35% -22.80% 41.51% 18.34% 60.72% -40.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1200 2.2500 1.6700 1.7300 1.4900 1.4700 1.8700 2.11%
  YoY % -5.78% 34.73% -3.47% 16.11% 1.36% -21.39% -
  Horiz. % 113.37% 120.32% 89.30% 92.51% 79.68% 78.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 153.90 206.06 180.63 149.66 143.04 99.08 85.09 10.37%
  YoY % -25.31% 14.08% 20.69% 4.63% 44.37% 16.44% -
  Horiz. % 180.87% 242.17% 212.28% 175.88% 168.10% 116.44% 100.00%
EPS 0.19 -1.29 2.35 1.04 3.43 -2.26 4.52 -41.01%
  YoY % 114.73% -154.89% 125.96% -69.68% 251.77% -150.00% -
  Horiz. % 4.20% -28.54% 51.99% 23.01% 75.88% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7403 0.7888 0.5846 0.6061 0.5215 0.5149 0.5241 5.92%
  YoY % -6.15% 34.93% -3.55% 16.22% 1.28% -1.76% -
  Horiz. % 141.25% 150.51% 111.54% 115.65% 99.50% 98.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.4900 0.6000 0.7400 0.6900 0.5400 0.9400 1.0600 -
P/RPS 0.11 0.10 0.14 0.16 0.13 0.33 0.35 -17.53%
  YoY % 10.00% -28.57% -12.50% 23.08% -60.61% -5.71% -
  Horiz. % 31.43% 28.57% 40.00% 45.71% 37.14% 94.29% 100.00%
P/EPS 90.74 -16.30 11.04 23.31 5.51 -14.55 6.57 54.83%
  YoY % 656.69% -247.64% -52.64% 323.05% 137.87% -321.46% -
  Horiz. % 1,381.13% -248.10% 168.04% 354.79% 83.87% -221.46% 100.00%
EY 1.10 -6.13 9.05 4.29 18.15 -6.87 15.23 -35.44%
  YoY % 117.94% -167.73% 110.96% -76.36% 364.19% -145.11% -
  Horiz. % 7.22% -40.25% 59.42% 28.17% 119.17% -45.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.27 0.44 0.40 0.36 0.64 0.57 -14.03%
  YoY % -14.81% -38.64% 10.00% 11.11% -43.75% 12.28% -
  Horiz. % 40.35% 47.37% 77.19% 70.18% 63.16% 112.28% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 20/10/04 29/08/03 -
Price 0.6900 0.5800 0.7100 0.6500 0.5600 0.8500 1.2800 -
P/RPS 0.16 0.10 0.14 0.15 0.14 0.30 0.42 -14.85%
  YoY % 60.00% -28.57% -6.67% 7.14% -53.33% -28.57% -
  Horiz. % 38.10% 23.81% 33.33% 35.71% 33.33% 71.43% 100.00%
P/EPS 127.78 -15.76 10.60 21.96 5.71 -13.16 7.93 58.86%
  YoY % 910.79% -248.68% -51.73% 284.59% 143.39% -265.95% -
  Horiz. % 1,611.35% -198.74% 133.67% 276.92% 72.01% -165.95% 100.00%
EY 0.78 -6.34 9.44 4.55 17.50 -7.60 12.61 -37.09%
  YoY % 112.30% -167.16% 107.47% -74.00% 330.26% -160.27% -
  Horiz. % 6.19% -50.28% 74.86% 36.08% 138.78% -60.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.26 0.43 0.38 0.38 0.58 0.68 -11.34%
  YoY % 26.92% -39.53% 13.16% 0.00% -34.48% -14.71% -
  Horiz. % 48.53% 38.24% 63.24% 55.88% 55.88% 85.29% 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.
 


 

143  109  383  1628 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.07-0.055 
 XDL 0.110.00 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 ARMADA 0.48+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers