[PWF] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 64.14%
YoY- -150.03%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 256,808 196,124 183,736 172,342 163,608 154,472 148,018 44.33%
PBT 13,300 2,466 -854 -4,518 -13,956 11,545 11,746 8.62%
Tax -5,500 -1,356 -293 582 2,980 -3,526 -3,464 36.06%
NP 7,800 1,110 -1,148 -3,936 -10,976 8,019 8,282 -3.91%
-
NP to SH 7,800 1,110 -1,148 -3,936 -10,976 8,019 8,282 -3.91%
-
Tax Rate 41.35% 54.99% - - - 30.54% 29.49% -
Total Cost 249,008 195,014 184,884 176,278 174,584 146,453 139,736 46.93%
-
Net Worth 90,187 97,523 86,099 89,565 85,781 91,129 91,109 -0.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 90,187 97,523 86,099 89,565 85,781 91,129 91,109 -0.67%
NOSH 60,937 60,952 61,063 60,928 59,159 48,732 48,721 16.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.04% 0.57% -0.62% -2.28% -6.71% 5.19% 5.60% -
ROE 8.65% 1.14% -1.33% -4.39% -12.80% 8.80% 9.09% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 421.43 321.77 300.89 282.86 276.55 316.98 303.81 24.35%
EPS 12.80 1.82 -1.88 -6.46 -18.00 13.17 17.00 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.60 1.41 1.47 1.45 1.87 1.87 -14.42%
Adjusted Per Share Value based on latest NOSH - 60,703
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.79 61.70 57.80 54.22 51.47 48.60 46.57 44.32%
EPS 2.45 0.35 -0.36 -1.24 -3.45 2.52 2.61 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2837 0.3068 0.2709 0.2818 0.2699 0.2867 0.2866 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.69 0.79 0.84 0.94 1.15 1.31 1.12 -
P/RPS 0.16 0.25 0.28 0.33 0.42 0.41 0.37 -42.78%
P/EPS 5.39 43.38 -44.68 -14.55 -6.20 7.96 6.59 -12.53%
EY 18.55 2.31 -2.24 -6.87 -16.13 12.56 15.18 14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.60 0.64 0.79 0.70 0.60 -15.01%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 20/10/04 29/06/04 27/02/04 27/11/03 -
Price 0.53 0.69 0.80 0.85 0.93 1.06 1.35 -
P/RPS 0.13 0.21 0.27 0.30 0.34 0.33 0.44 -55.60%
P/EPS 4.14 37.89 -42.55 -13.16 -5.01 6.44 7.94 -35.19%
EY 24.15 2.64 -2.35 -7.60 -19.95 15.52 12.59 54.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.57 0.58 0.64 0.57 0.72 -36.97%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment