[PWF] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -23.51%
YoY- 251.58%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 245,284 263,998 256,957 248,810 256,808 196,124 183,736 21.26%
PBT -15,192 11,278 10,092 11,108 13,300 2,466 -854 582.65%
Tax 3,792 -3,758 -2,996 -3,838 -5,500 -1,356 -293 -
NP -11,400 7,520 7,096 7,270 7,800 1,110 -1,148 362.64%
-
NP to SH -9,112 6,136 5,842 5,966 7,800 1,110 -1,148 298.40%
-
Tax Rate - 33.32% 29.69% 34.55% 41.35% 54.99% - -
Total Cost 256,684 256,478 249,861 241,540 249,008 195,014 184,884 24.47%
-
Net Worth 101,109 99,253 92,637 90,707 90,187 97,523 86,099 11.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,044 - - - - - -
Div Payout % - 49.62% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 101,109 99,253 92,637 90,707 90,187 97,523 86,099 11.31%
NOSH 60,909 60,891 60,945 60,877 60,937 60,952 61,063 -0.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.65% 2.85% 2.76% 2.92% 3.04% 0.57% -0.62% -
ROE -9.01% 6.18% 6.31% 6.58% 8.65% 1.14% -1.33% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 402.71 433.55 421.62 408.71 421.43 321.77 300.89 21.46%
EPS -14.96 10.07 9.59 9.80 12.80 1.82 -1.88 299.08%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.52 1.49 1.48 1.60 1.41 11.50%
Adjusted Per Share Value based on latest NOSH - 60,764
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 77.17 83.05 80.84 78.28 80.79 61.70 57.80 21.27%
EPS -2.87 1.93 1.84 1.88 2.45 0.35 -0.36 299.57%
DPS 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3181 0.3123 0.2914 0.2854 0.2837 0.3068 0.2709 11.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.62 0.60 0.52 0.54 0.69 0.79 0.84 -
P/RPS 0.15 0.14 0.12 0.13 0.16 0.25 0.28 -34.06%
P/EPS -4.14 5.95 5.42 5.51 5.39 43.38 -44.68 -79.55%
EY -24.13 16.79 18.44 18.15 18.55 2.31 -2.24 388.46%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.34 0.36 0.47 0.49 0.60 -27.57%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.62 0.68 0.47 0.56 0.53 0.69 0.80 -
P/RPS 0.15 0.16 0.11 0.14 0.13 0.21 0.27 -32.44%
P/EPS -4.14 6.75 4.90 5.71 4.14 37.89 -42.55 -78.87%
EY -24.13 14.82 20.40 17.50 24.15 2.64 -2.35 373.08%
DY 0.00 7.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.31 0.38 0.36 0.43 0.57 -25.05%

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