[PWF] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 119.8%
YoY- -69.76%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 312,720 279,535 266,689 260,334 245,284 263,998 256,957 14.00%
PBT -3,808 6,596 4,674 3,764 -15,192 11,278 10,092 -
Tax 724 -2,492 -2,033 -2,072 3,792 -3,758 -2,996 -
NP -3,084 4,104 2,641 1,692 -11,400 7,520 7,096 -
-
NP to SH 140 4,188 3,336 1,804 -9,112 6,136 5,842 -91.70%
-
Tax Rate - 37.78% 43.50% 55.05% - 33.32% 29.69% -
Total Cost 315,804 275,431 264,048 258,642 256,684 256,478 249,861 16.91%
-
Net Worth 95,666 99,266 103,489 105,436 101,109 99,253 92,637 2.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,044 - - - 3,044 - -
Div Payout % - 72.71% - - - 49.62% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 95,666 99,266 103,489 105,436 101,109 99,253 92,637 2.17%
NOSH 58,333 60,899 60,875 60,945 60,909 60,891 60,945 -2.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -0.99% 1.47% 0.99% 0.65% -4.65% 2.85% 2.76% -
ROE 0.15% 4.22% 3.22% 1.71% -9.01% 6.18% 6.31% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 536.09 459.01 438.09 427.16 402.71 433.55 421.62 17.38%
EPS 0.24 6.88 5.48 2.96 -14.96 10.07 9.59 -91.46%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.64 1.63 1.70 1.73 1.66 1.63 1.52 5.20%
Adjusted Per Share Value based on latest NOSH - 60,919
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 98.38 87.94 83.90 81.90 77.17 83.05 80.84 14.00%
EPS 0.04 1.32 1.05 0.57 -2.87 1.93 1.84 -92.22%
DPS 0.00 0.96 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.301 0.3123 0.3256 0.3317 0.3181 0.3123 0.2914 2.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.57 0.61 0.69 0.62 0.60 0.52 -
P/RPS 0.11 0.12 0.14 0.16 0.15 0.14 0.12 -5.64%
P/EPS 250.00 8.29 11.13 23.31 -4.14 5.95 5.42 1189.16%
EY 0.40 12.06 8.98 4.29 -24.13 16.79 18.44 -92.24%
DY 0.00 8.77 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.37 0.35 0.36 0.40 0.37 0.37 0.34 5.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 12/03/07 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 -
Price 0.60 0.61 0.61 0.65 0.62 0.68 0.47 -
P/RPS 0.11 0.13 0.14 0.15 0.15 0.16 0.11 0.00%
P/EPS 250.00 8.87 11.13 21.96 -4.14 6.75 4.90 1278.91%
EY 0.40 11.27 8.98 4.55 -24.13 14.82 20.40 -92.74%
DY 0.00 8.20 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.37 0.37 0.36 0.38 0.37 0.42 0.31 12.53%

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