Highlights

[PWF] YoY Quarter Result on 2007-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -97.81%    YoY -     101.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 65,098 65,214 83,785 78,180 61,321 64,202 40,902 8.05%
  YoY % -0.18% -22.17% 7.17% 27.49% -4.49% 56.97% -
  Horiz. % 159.16% 159.44% 204.84% 191.14% 149.92% 156.97% 100.00%
PBT 2,377 -1,714 -2,871 -952 -3,798 3,325 -3,489 -
  YoY % 238.68% 40.30% -201.58% 74.93% -214.23% 195.30% -
  Horiz. % -68.13% 49.13% 82.29% 27.29% 108.86% -95.30% 100.00%
Tax -1,103 710 72 181 948 -1,375 745 -
  YoY % -255.35% 886.11% -60.22% -80.91% 168.95% -284.56% -
  Horiz. % -148.05% 95.30% 9.66% 24.30% 127.25% -184.56% 100.00%
NP 1,274 -1,004 -2,799 -771 -2,850 1,950 -2,744 -
  YoY % 226.89% 64.13% -263.04% 72.95% -246.15% 171.06% -
  Horiz. % -46.43% 36.59% 102.00% 28.10% 103.86% -71.06% 100.00%
NP to SH 1,274 -1,051 -2,453 35 -2,278 1,950 -2,744 -
  YoY % 221.22% 57.15% -7,108.57% 101.54% -216.82% 171.06% -
  Horiz. % -46.43% 38.30% 89.40% -1.28% 83.02% -71.06% 100.00%
Tax Rate 46.40 % - % - % - % - % 41.35 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.21% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 63,824 66,218 86,584 78,951 64,171 62,252 43,646 6.54%
  YoY % -3.62% -23.52% 9.67% 23.03% 3.08% 42.63% -
  Horiz. % 146.23% 151.72% 198.38% 180.89% 147.03% 142.63% 100.00%
Net Worth 121,944 127,578 135,128 95,666 101,109 90,187 85,781 6.04%
  YoY % -4.42% -5.59% 41.25% -5.38% 12.11% 5.14% -
  Horiz. % 142.16% 148.72% 157.53% 111.52% 117.87% 105.14% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 121,944 127,578 135,128 95,666 101,109 90,187 85,781 6.04%
  YoY % -4.42% -5.59% 41.25% -5.38% 12.11% 5.14% -
  Horiz. % 142.16% 148.72% 157.53% 111.52% 117.87% 105.14% 100.00%
NOSH 60,972 60,751 60,868 58,333 60,909 60,937 59,159 0.50%
  YoY % 0.36% -0.19% 4.35% -4.23% -0.05% 3.01% -
  Horiz. % 103.06% 102.69% 102.89% 98.60% 102.96% 103.01% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.96 % -1.54 % -3.34 % -0.99 % -4.65 % 3.04 % -6.71 % -
  YoY % 227.27% 53.89% -237.37% 78.71% -252.96% 145.31% -
  Horiz. % -29.21% 22.95% 49.78% 14.75% 69.30% -45.31% 100.00%
ROE 1.04 % -0.82 % -1.82 % 0.04 % -2.25 % 2.16 % -3.20 % -
  YoY % 226.83% 54.95% -4,650.00% 101.78% -204.17% 167.50% -
  Horiz. % -32.50% 25.62% 56.88% -1.25% 70.31% -67.50% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 106.77 107.35 137.65 134.02 100.68 105.36 69.14 7.51%
  YoY % -0.54% -22.01% 2.71% 33.11% -4.44% 52.39% -
  Horiz. % 154.43% 155.26% 199.09% 193.84% 145.62% 152.39% 100.00%
EPS 3.23 -1.73 -4.03 0.06 -3.74 3.20 -4.50 -
  YoY % 286.71% 57.07% -6,816.67% 101.60% -216.88% 171.11% -
  Horiz. % -71.78% 38.44% 89.56% -1.33% 83.11% -71.11% 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 2.1000 2.2200 1.6400 1.6600 1.4800 1.4500 5.50%
  YoY % -4.76% -5.41% 35.37% -1.20% 12.16% 2.07% -
  Horiz. % 137.93% 144.83% 153.10% 113.10% 114.48% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.42 37.49 48.17 44.94 35.25 36.91 23.51 8.05%
  YoY % -0.19% -22.17% 7.19% 27.49% -4.50% 57.00% -
  Horiz. % 159.17% 159.46% 204.89% 191.15% 149.94% 157.00% 100.00%
EPS 0.73 -0.60 -1.41 0.02 -1.31 1.12 -1.58 -
  YoY % 221.67% 57.45% -7,150.00% 101.53% -216.96% 170.89% -
  Horiz. % -46.20% 37.97% 89.24% -1.27% 82.91% -70.89% 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 0.7010 0.7334 0.7768 0.5500 0.5813 0.5185 0.4931 6.04%
  YoY % -4.42% -5.59% 41.24% -5.38% 12.11% 5.15% -
  Horiz. % 142.16% 148.73% 157.53% 111.54% 117.89% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.4300 0.5800 0.5600 0.6000 0.6200 0.6900 1.1500 -
P/RPS 0.40 0.54 0.41 0.45 0.62 0.65 1.66 -21.11%
  YoY % -25.93% 31.71% -8.89% -27.42% -4.62% -60.84% -
  Horiz. % 24.10% 32.53% 24.70% 27.11% 37.35% 39.16% 100.00%
P/EPS 20.58 -33.53 -13.90 1,000.00 -16.58 21.56 -24.79 -
  YoY % 161.38% -141.22% -101.39% 6,131.36% -176.90% 186.97% -
  Horiz. % -83.02% 135.26% 56.07% -4,033.88% 66.88% -86.97% 100.00%
EY 4.86 -2.98 -7.20 0.10 -6.03 4.64 -4.03 -
  YoY % 263.09% 58.61% -7,300.00% 101.66% -229.96% 215.14% -
  Horiz. % -120.60% 73.95% 178.66% -2.48% 149.63% -115.14% 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 0.28 0.25 0.37 0.37 0.47 0.79 -19.18%
  YoY % -21.43% 12.00% -32.43% 0.00% -21.28% -40.51% -
  Horiz. % 27.85% 35.44% 31.65% 46.84% 46.84% 59.49% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 25/05/06 31/05/05 29/06/04 -
Price 0.3500 0.4100 0.6200 0.6000 0.6200 0.5300 0.9300 -
P/RPS 0.33 0.38 0.45 0.45 0.62 0.50 1.35 -20.92%
  YoY % -13.16% -15.56% 0.00% -27.42% 24.00% -62.96% -
  Horiz. % 24.44% 28.15% 33.33% 33.33% 45.93% 37.04% 100.00%
P/EPS 16.75 -23.70 -15.38 1,000.00 -16.58 16.56 -20.05 -
  YoY % 170.68% -54.10% -101.54% 6,131.36% -200.12% 182.59% -
  Horiz. % -83.54% 118.20% 76.71% -4,987.53% 82.69% -82.59% 100.00%
EY 5.97 -4.22 -6.50 0.10 -6.03 6.04 -4.99 -
  YoY % 241.47% 35.08% -6,600.00% 101.66% -199.83% 221.04% -
  Horiz. % -119.64% 84.57% 130.26% -2.00% 120.84% -121.04% 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 0.18 0.20 0.28 0.37 0.37 0.36 0.64 -19.05%
  YoY % -10.00% -28.57% -24.32% 0.00% 2.78% -43.75% -
  Horiz. % 28.13% 31.25% 43.75% 57.81% 57.81% 56.25% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers