[PWF] YoY TTM Result on 2006-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 285,681 350,685 312,295 271,298 251,040 181,259 153,652 10.88% YoY % -18.54% 12.29% 15.11% 8.07% 38.50% 17.97% - Horiz. % 185.93% 228.23% 203.25% 176.57% 163.38% 117.97% 100.00%
PBT -229 3,987 8,710 7,216 9,185 2,093 13,390 - YoY % -105.74% -54.23% 20.70% -21.44% 338.84% -84.37% - Horiz. % -1.71% 29.78% 65.05% 53.89% 68.60% 15.63% 100.00%
Tax 1,584 -784 -3,799 -3,036 -2,896 -1,147 -4,414 - YoY % 302.04% 79.36% -25.13% -4.83% -152.48% 74.01% - Horiz. % -35.89% 17.76% 86.07% 68.78% 65.61% 25.99% 100.00%
NP 1,355 3,203 4,911 4,180 6,289 946 8,976 -27.01% YoY % -57.70% -34.78% 17.49% -33.53% 564.80% -89.46% - Horiz. % 15.10% 35.68% 54.71% 46.57% 70.06% 10.54% 100.00%
NP to SH 1,296 3,031 4,247 4,257 5,590 946 8,976 -27.55% YoY % -57.24% -28.63% -0.23% -23.85% 490.91% -89.46% - Horiz. % 14.44% 33.77% 47.32% 47.43% 62.28% 10.54% 100.00%
Tax Rate - % 19.66 % 43.62 % 42.07 % 31.53 % 54.80 % 32.96 % - YoY % 0.00% -54.93% 3.68% 33.43% -42.46% 66.26% - Horiz. % 0.00% 59.65% 132.34% 127.64% 95.66% 166.26% 100.00%
Total Cost 284,326 347,482 307,384 267,118 244,751 180,313 144,676 11.91% YoY % -18.18% 13.04% 15.07% 9.14% 35.74% 24.63% - Horiz. % 196.53% 240.18% 212.46% 184.63% 169.17% 124.63% 100.00%
Net Worth 129,358 135,890 104,672 103,486 92,455 85,684 48,779 17.63% YoY % -4.81% 29.82% 1.15% 11.93% 7.90% 75.66% - Horiz. % 265.19% 278.58% 214.58% 212.15% 189.54% 175.66% 100.00%
Dividend 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 129,358 135,890 104,672 103,486 92,455 85,684 48,779 17.63% YoY % -4.81% 29.82% 1.15% 11.93% 7.90% 75.66% - Horiz. % 265.19% 278.58% 214.58% 212.15% 189.54% 175.66% 100.00%
NOSH 60,731 60,937 61,212 60,874 60,826 60,769 48,779 3.72% YoY % -0.34% -0.45% 0.55% 0.08% 0.09% 24.58% - Horiz. % 124.50% 124.92% 125.49% 124.80% 124.70% 124.58% 100.00%
Ratio Analysis 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.47 % 0.91 % 1.57 % 1.54 % 2.51 % 0.52 % 5.84 % -34.27% YoY % -48.35% -42.04% 1.95% -38.65% 382.69% -91.10% - Horiz. % 8.05% 15.58% 26.88% 26.37% 42.98% 8.90% 100.00%
ROE 1.00 % 2.23 % 4.06 % 4.11 % 6.05 % 1.10 % 18.40 % -38.43% YoY % -55.16% -45.07% -1.22% -32.07% 450.00% -94.02% - Horiz. % 5.43% 12.12% 22.07% 22.34% 32.88% 5.98% 100.00%
Per Share 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 470.40 575.48 510.18 445.67 412.72 298.27 314.99 6.91% YoY % -18.26% 12.80% 14.47% 7.98% 38.37% -5.31% - Horiz. % 149.34% 182.70% 161.97% 141.49% 131.03% 94.69% 100.00%
EPS 2.13 4.97 6.94 6.99 9.19 1.56 18.40 -30.17% YoY % -57.14% -28.39% -0.72% -23.94% 489.10% -91.52% - Horiz. % 11.58% 27.01% 37.72% 37.99% 49.95% 8.48% 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 2.1300 2.2300 1.7100 1.7000 1.5200 1.4100 1.0000 13.42% YoY % -4.48% 30.41% 0.59% 11.84% 7.80% 41.00% - Horiz. % 213.00% 223.00% 171.00% 170.00% 152.00% 141.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 164.17 201.52 179.46 155.90 144.26 104.16 88.30 10.88% YoY % -18.53% 12.29% 15.11% 8.07% 38.50% 17.96% - Horiz. % 185.92% 228.22% 203.24% 176.56% 163.37% 117.96% 100.00%
EPS 0.74 1.74 2.44 2.45 3.21 0.54 5.16 -27.63% YoY % -57.47% -28.69% -0.41% -23.68% 494.44% -89.53% - Horiz. % 14.34% 33.72% 47.29% 47.48% 62.21% 10.47% 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 0.7434 0.7809 0.6015 0.5947 0.5313 0.4924 0.2803 17.63% YoY % -4.80% 29.83% 1.14% 11.93% 7.90% 75.67% - Horiz. % 265.22% 278.59% 214.59% 212.17% 189.55% 175.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.4400 0.5000 0.6000 0.6100 0.5200 0.8400 1.1200 -
P/RPS 0.09 0.09 0.12 0.14 0.13 0.28 0.36 -20.61% YoY % 0.00% -25.00% -14.29% 7.69% -53.57% -22.22% - Horiz. % 25.00% 25.00% 33.33% 38.89% 36.11% 77.78% 100.00%
P/EPS 20.62 10.05 8.65 8.72 5.66 53.96 6.09 22.52% YoY % 105.17% 16.18% -0.80% 54.06% -89.51% 786.04% - Horiz. % 338.59% 165.02% 142.04% 143.19% 92.94% 886.04% 100.00%
EY 4.85 9.95 11.56 11.46 17.67 1.85 16.43 -18.39% YoY % -51.26% -13.93% 0.87% -35.14% 855.14% -88.74% - Horiz. % 29.52% 60.56% 70.36% 69.75% 107.55% 11.26% 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 0.21 0.22 0.35 0.36 0.34 0.60 1.12 -24.33% YoY % -4.55% -37.14% -2.78% 5.88% -43.33% -46.43% - Horiz. % 18.75% 19.64% 31.25% 32.14% 30.36% 53.57% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 -
Price 0.4900 0.6500 0.6200 0.6100 0.4700 0.8000 1.3500 -
P/RPS 0.10 0.11 0.12 0.14 0.11 0.27 0.43 -21.56% YoY % -9.09% -8.33% -14.29% 27.27% -59.26% -37.21% - Horiz. % 23.26% 25.58% 27.91% 32.56% 25.58% 62.79% 100.00%
P/EPS 22.96 13.07 8.94 8.72 5.11 51.39 7.34 20.91% YoY % 75.67% 46.20% 2.52% 70.65% -90.06% 600.14% - Horiz. % 312.81% 178.07% 121.80% 118.80% 69.62% 700.14% 100.00%
EY 4.36 7.65 11.19 11.46 19.55 1.95 13.63 -17.29% YoY % -43.01% -31.64% -2.36% -41.38% 902.56% -85.69% - Horiz. % 31.99% 56.13% 82.10% 84.08% 143.43% 14.31% 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 0.29 0.36 0.36 0.31 0.57 1.35 -25.52% YoY % -20.69% -19.44% 0.00% 16.13% -45.61% -57.78% - Horiz. % 17.04% 21.48% 26.67% 26.67% 22.96% 42.22% 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-September 2006.xls 
