Highlights

[PWF] YoY Annualized Quarter Result on 2007-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     2,814.29%    YoY -     126.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 250,544 267,710 358,436 314,204 260,334 248,810 172,342 6.43%
  YoY % -6.41% -25.31% 14.08% 20.69% 4.63% 44.37% -
  Horiz. % 145.38% 155.34% 207.98% 182.31% 151.06% 144.37% 100.00%
PBT 7,302 -272 -3,252 5,028 3,764 11,108 -4,518 -
  YoY % 2,784.56% 91.64% -164.68% 33.58% -66.11% 345.86% -
  Horiz. % -161.62% 6.02% 71.98% -111.29% -83.31% -245.86% 100.00%
Tax -3,158 494 362 -2,406 -2,072 -3,838 582 -
  YoY % -739.27% 36.46% 115.05% -16.12% 46.01% -759.45% -
  Horiz. % -542.61% 84.88% 62.20% -413.40% -356.01% -659.45% 100.00%
NP 4,144 222 -2,890 2,622 1,692 7,270 -3,936 -
  YoY % 1,766.67% 107.68% -210.22% 54.96% -76.73% 284.71% -
  Horiz. % -105.28% -5.64% 73.42% -66.62% -42.99% -184.71% 100.00%
NP to SH 4,252 328 -2,244 4,080 1,804 5,966 -3,936 -
  YoY % 1,196.34% 114.62% -155.00% 126.16% -69.76% 251.58% -
  Horiz. % -108.03% -8.33% 57.01% -103.66% -45.83% -151.58% 100.00%
Tax Rate 43.25 % - % - % 47.85 % 55.05 % 34.55 % - % -
  YoY % 0.00% 0.00% 0.00% -13.08% 59.33% 0.00% -
  Horiz. % 125.18% 0.00% 0.00% 138.49% 159.33% 100.00% -
Total Cost 246,400 267,488 361,326 311,582 258,642 241,540 176,278 5.74%
  YoY % -7.88% -25.97% 15.96% 20.47% 7.08% 37.02% -
  Horiz. % 139.78% 151.74% 204.98% 176.76% 146.72% 137.02% 100.00%
Net Worth 121,833 128,770 137,201 101,695 105,436 90,707 89,565 5.26%
  YoY % -5.39% -6.14% 34.91% -3.55% 16.24% 1.28% -
  Horiz. % 136.03% 143.77% 153.19% 113.54% 117.72% 101.28% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 121,833 128,770 137,201 101,695 105,436 90,707 89,565 5.26%
  YoY % -5.39% -6.14% 34.91% -3.55% 16.24% 1.28% -
  Horiz. % 136.03% 143.77% 153.19% 113.54% 117.72% 101.28% 100.00%
NOSH 60,916 60,740 60,978 60,895 60,945 60,877 60,928 -0.00%
  YoY % 0.29% -0.39% 0.14% -0.08% 0.11% -0.08% -
  Horiz. % 99.98% 99.69% 100.08% 99.95% 100.03% 99.92% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.65 % 0.08 % -0.81 % 0.83 % 0.65 % 2.92 % -2.28 % -
  YoY % 1,962.50% 109.88% -197.59% 27.69% -77.74% 228.07% -
  Horiz. % -72.37% -3.51% 35.53% -36.40% -28.51% -128.07% 100.00%
ROE 3.49 % 0.25 % -1.64 % 4.01 % 1.71 % 6.58 % -4.39 % -
  YoY % 1,296.00% 115.24% -140.90% 134.50% -74.01% 249.89% -
  Horiz. % -79.50% -5.69% 37.36% -91.34% -38.95% -149.89% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 411.29 440.74 587.81 515.97 427.16 408.71 282.86 6.43%
  YoY % -6.68% -25.02% 13.92% 20.79% 4.51% 44.49% -
  Horiz. % 145.40% 155.82% 207.81% 182.41% 151.01% 144.49% 100.00%
EPS 9.80 0.54 -3.68 6.70 2.96 9.80 -6.46 -
  YoY % 1,714.81% 114.67% -154.93% 126.35% -69.80% 251.70% -
  Horiz. % -151.70% -8.36% 56.97% -103.72% -45.82% -151.70% 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 2.0000 2.1200 2.2500 1.6700 1.7300 1.4900 1.4700 5.26%
  YoY % -5.66% -5.78% 34.73% -3.47% 16.11% 1.36% -
  Horiz. % 136.05% 144.22% 153.06% 113.61% 117.69% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 144.04 153.90 206.06 180.63 149.66 143.04 99.08 6.43%
  YoY % -6.41% -25.31% 14.08% 20.69% 4.63% 44.37% -
  Horiz. % 145.38% 155.33% 207.97% 182.31% 151.05% 144.37% 100.00%
EPS 2.44 0.19 -1.29 2.35 1.04 3.43 -2.26 -
  YoY % 1,184.21% 114.73% -154.89% 125.96% -69.68% 251.77% -
  Horiz. % -107.96% -8.41% 57.08% -103.98% -46.02% -151.77% 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 0.7004 0.7403 0.7888 0.5846 0.6061 0.5215 0.5149 5.26%
  YoY % -5.39% -6.15% 34.93% -3.55% 16.22% 1.28% -
  Horiz. % 136.03% 143.78% 153.19% 113.54% 117.71% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.3800 0.4900 0.6000 0.7400 0.6900 0.5400 0.9400 -
P/RPS 0.09 0.11 0.10 0.14 0.16 0.13 0.33 -19.46%
  YoY % -18.18% 10.00% -28.57% -12.50% 23.08% -60.61% -
  Horiz. % 27.27% 33.33% 30.30% 42.42% 48.48% 39.39% 100.00%
P/EPS 5.44 90.74 -16.30 11.04 23.31 5.51 -14.55 -
  YoY % -94.00% 656.69% -247.64% -52.64% 323.05% 137.87% -
  Horiz. % -37.39% -623.64% 112.03% -75.88% -160.21% -37.87% 100.00%
EY 18.37 1.10 -6.13 9.05 4.29 18.15 -6.87 -
  YoY % 1,570.00% 117.94% -167.73% 110.96% -76.36% 364.19% -
  Horiz. % -267.39% -16.01% 89.23% -131.73% -62.45% -264.19% 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 0.19 0.23 0.27 0.44 0.40 0.36 0.64 -18.32%
  YoY % -17.39% -14.81% -38.64% 10.00% 11.11% -43.75% -
  Horiz. % 29.69% 35.94% 42.19% 68.75% 62.50% 56.25% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 20/10/04 -
Price 0.4900 0.6900 0.5800 0.7100 0.6500 0.5600 0.8500 -
P/RPS 0.12 0.16 0.10 0.14 0.15 0.14 0.30 -14.16%
  YoY % -25.00% 60.00% -28.57% -6.67% 7.14% -53.33% -
  Horiz. % 40.00% 53.33% 33.33% 46.67% 50.00% 46.67% 100.00%
P/EPS 7.02 127.78 -15.76 10.60 21.96 5.71 -13.16 -
  YoY % -94.51% 910.79% -248.68% -51.73% 284.59% 143.39% -
  Horiz. % -53.34% -970.97% 119.76% -80.55% -166.87% -43.39% 100.00%
EY 14.24 0.78 -6.34 9.44 4.55 17.50 -7.60 -
  YoY % 1,725.64% 112.30% -167.16% 107.47% -74.00% 330.26% -
  Horiz. % -187.37% -10.26% 83.42% -124.21% -59.87% -230.26% 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 0.25 0.33 0.26 0.43 0.38 0.38 0.58 -13.08%
  YoY % -24.24% 26.92% -39.53% 13.16% 0.00% -34.48% -
  Horiz. % 43.10% 56.90% 44.83% 74.14% 65.52% 65.52% 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.
 


 

380  370  489  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90+0.09 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 VELESTO 0.38+0.015 
 ARMADA 0.47+0.005 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers