[PWF] YoY Cumulative Quarter Result on 2005-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 260,392 232,777 200,017 192,718 137,802 111,014 118,863 13.95% YoY % 11.86% 16.38% 3.79% 39.85% 24.13% -6.60% - Horiz. % 219.07% 195.84% 168.28% 162.13% 115.93% 93.40% 100.00%
PBT 2,718 5,620 3,506 7,569 -641 8,810 6,351 -13.18% YoY % -51.64% 60.30% -53.68% 1,280.81% -107.28% 38.72% - Horiz. % 42.80% 88.49% 55.20% 119.18% -10.09% 138.72% 100.00%
Tax -2,419 -2,832 -1,525 -2,247 -220 -2,598 -955 16.74% YoY % 14.58% -85.70% 32.13% -921.36% 91.53% -172.04% - Horiz. % 253.30% 296.54% 159.69% 235.29% 23.04% 272.04% 100.00%
NP 299 2,788 1,981 5,322 -861 6,212 5,396 -38.23% YoY % -89.28% 40.74% -62.78% 718.12% -113.86% 15.12% - Horiz. % 5.54% 51.67% 36.71% 98.63% -15.96% 115.12% 100.00%
NP to SH 438 2,646 2,502 4,382 -861 6,212 5,396 -34.17% YoY % -83.45% 5.76% -42.90% 608.94% -113.86% 15.12% - Horiz. % 8.12% 49.04% 46.37% 81.21% -15.96% 115.12% 100.00%
Tax Rate 89.00 % 50.39 % 43.50 % 29.69 % - % 29.49 % 15.04 % 34.45% YoY % 76.62% 15.84% 46.51% 0.00% 0.00% 96.08% - Horiz. % 591.76% 335.04% 289.23% 197.41% 0.00% 196.08% 100.00%
Total Cost 260,093 229,989 198,036 187,396 138,663 104,802 113,467 14.81% YoY % 13.09% 16.13% 5.68% 35.14% 32.31% -7.64% - Horiz. % 229.22% 202.69% 174.53% 165.15% 122.21% 92.36% 100.00%
Net Worth 135,658 104,254 103,489 92,637 86,099 91,109 76,153 10.09% YoY % 30.12% 0.74% 11.71% 7.59% -5.50% 19.64% - Horiz. % 178.14% 136.90% 135.90% 121.65% 113.06% 119.64% 100.00%
Dividend 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 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 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 135,658 104,254 103,489 92,637 86,099 91,109 76,153 10.09% YoY % 30.12% 0.74% 11.71% 7.59% -5.50% 19.64% - Horiz. % 178.14% 136.90% 135.90% 121.65% 113.06% 119.64% 100.00%
NOSH 60,833 60,967 60,875 60,945 61,063 48,721 43,516 5.74% YoY % -0.22% 0.15% -0.11% -0.19% 25.33% 11.96% - Horiz. % 139.79% 140.10% 139.89% 140.05% 140.32% 111.96% 100.00%
Ratio Analysis 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.11 % 1.20 % 0.99 % 2.76 % -0.62 % 5.60 % 4.54 % -46.18% YoY % -90.83% 21.21% -64.13% 545.16% -111.07% 23.35% - Horiz. % 2.42% 26.43% 21.81% 60.79% -13.66% 123.35% 100.00%
ROE 0.32 % 2.54 % 2.42 % 4.73 % -1.00 % 6.82 % 7.09 % -40.30% YoY % -87.40% 4.96% -48.84% 573.00% -114.66% -3.81% - Horiz. % 4.51% 35.83% 34.13% 66.71% -14.10% 96.19% 100.00%
Per Share 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 428.04 381.80 328.57 316.21 225.67 227.85 273.15 7.77% YoY % 12.11% 16.20% 3.91% 40.12% -0.96% -16.58% - Horiz. % 156.71% 139.78% 120.29% 115.76% 82.62% 83.42% 100.00%
EPS 0.72 4.34 4.11 7.19 -1.41 12.75 12.40 -37.75% YoY % -83.41% 5.60% -42.84% 609.93% -111.06% 2.82% - Horiz. % 5.81% 35.00% 33.15% 57.98% -11.37% 102.82% 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 2.2300 1.7100 1.7000 1.5200 1.4100 1.8700 1.7500 4.12% YoY % 30.41% 0.59% 11.84% 7.80% -24.60% 6.86% - Horiz. % 127.43% 97.71% 97.14% 86.86% 80.57% 106.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 149.64 133.77 114.94 110.75 79.19 63.79 68.31 13.95% YoY % 11.86% 16.38% 3.78% 39.85% 24.14% -6.62% - Horiz. % 219.06% 195.83% 168.26% 162.13% 115.93% 93.38% 100.00%
EPS 0.25 1.52 1.44 2.52 -0.49 3.57 3.10 -34.24% YoY % -83.55% 5.56% -42.86% 614.29% -113.73% 15.16% - Horiz. % 8.06% 49.03% 46.45% 81.29% -15.81% 115.16% 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 0.7796 0.5991 0.5947 0.5323 0.4948 0.5236 0.4376 10.09% YoY % 30.13% 0.74% 11.72% 7.58% -5.50% 19.65% - Horiz. % 178.15% 136.91% 135.90% 121.64% 113.07% 119.65% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.5000 0.6000 0.6100 0.5200 0.8400 1.1200 0.7600 -
P/RPS 0.12 0.16 0.19 0.16 0.37 0.49 0.28 -13.16% YoY % -25.00% -15.79% 18.75% -56.76% -24.49% 75.00% - Horiz. % 42.86% 57.14% 67.86% 57.14% 132.14% 175.00% 100.00%
P/EPS 69.44 13.82 14.84 7.23 -59.57 8.78 6.13 49.81% YoY % 402.46% -6.87% 105.26% 112.14% -778.47% 43.23% - Horiz. % 1,132.79% 225.45% 242.09% 117.94% -971.78% 143.23% 100.00%
EY 1.44 7.23 6.74 13.83 -1.68 11.38 16.32 -33.25% YoY % -80.08% 7.27% -51.27% 923.21% -114.76% -30.27% - Horiz. % 8.82% 44.30% 41.30% 84.74% -10.29% 69.73% 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 0.22 0.35 0.36 0.34 0.60 0.60 0.43 -10.56% YoY % -37.14% -2.78% 5.88% -43.33% 0.00% 39.53% - Horiz. % 51.16% 81.40% 83.72% 79.07% 139.53% 139.53% 100.00%
Price Multiplier on Announcement Date 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 29/11/02 -
Price 0.6500 0.6200 0.6100 0.4700 0.8000 1.3500 0.8200 -
P/RPS 0.15 0.16 0.19 0.15 0.35 0.59 0.30 -10.90% YoY % -6.25% -15.79% 26.67% -57.14% -40.68% 96.67% - Horiz. % 50.00% 53.33% 63.33% 50.00% 116.67% 196.67% 100.00%
P/EPS 90.28 14.29 14.84 6.54 -56.74 10.59 6.61 54.55% YoY % 531.77% -3.71% 126.91% 111.53% -635.79% 60.21% - Horiz. % 1,365.81% 216.19% 224.51% 98.94% -858.40% 160.21% 100.00%
EY 1.11 7.00 6.74 15.30 -1.76 9.44 15.12 -35.27% YoY % -84.14% 3.86% -55.95% 969.32% -118.64% -37.57% - Horiz. % 7.34% 46.30% 44.58% 101.19% -11.64% 62.43% 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 0.29 0.36 0.36 0.31 0.57 0.72 0.47 -7.73% YoY % -19.44% 0.00% 16.13% -45.61% -20.83% 53.19% - Horiz. % 61.70% 76.60% 76.60% 65.96% 121.28% 153.19% 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
PWGB-Sept2005.doc 
