[PWF] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2814.29%
YoY- 126.16%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 335,140 323,070 310,369 314,204 312,720 279,535 266,689 16.43%
PBT -11,484 6,889 7,493 5,028 -3,808 6,596 4,674 -
Tax 288 -1,197 -3,776 -2,406 724 -2,492 -2,033 -
NP -11,196 5,692 3,717 2,622 -3,084 4,104 2,641 -
-
NP to SH -9,812 5,239 3,528 4,080 140 4,188 3,336 -
-
Tax Rate - 17.38% 50.39% 47.85% - 37.78% 43.50% -
Total Cost 346,336 317,378 306,652 311,582 315,804 275,431 264,048 19.80%
-
Net Worth 135,128 138,249 104,254 101,695 95,666 99,266 103,489 19.44%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 3,044 - -
Div Payout % - - - - - 72.71% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 135,128 138,249 104,254 101,695 95,666 99,266 103,489 19.44%
NOSH 60,868 60,902 60,967 60,895 58,333 60,899 60,875 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -3.34% 1.76% 1.20% 0.83% -0.99% 1.47% 0.99% -
ROE -7.26% 3.79% 3.38% 4.01% 0.15% 4.22% 3.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 550.60 530.47 509.07 515.97 536.09 459.01 438.09 16.44%
EPS -16.12 8.60 5.79 6.70 0.24 6.88 5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.22 2.27 1.71 1.67 1.64 1.63 1.70 19.45%
Adjusted Per Share Value based on latest NOSH - 60,942
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 105.44 101.64 97.64 98.85 98.38 87.94 83.90 16.43%
EPS -3.09 1.65 1.11 1.28 0.04 1.32 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.4251 0.4349 0.328 0.3199 0.301 0.3123 0.3256 19.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.56 0.54 0.60 0.74 0.60 0.57 0.61 -
P/RPS 0.10 0.10 0.12 0.14 0.11 0.12 0.14 -20.07%
P/EPS -3.47 6.28 10.37 11.04 250.00 8.29 11.13 -
EY -28.79 15.93 9.64 9.05 0.40 12.06 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 8.77 0.00 -
P/NAPS 0.25 0.24 0.35 0.44 0.37 0.35 0.36 -21.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 12/03/07 30/11/06 -
Price 0.62 0.58 0.62 0.71 0.60 0.61 0.61 -
P/RPS 0.11 0.11 0.12 0.14 0.11 0.13 0.14 -14.83%
P/EPS -3.85 6.74 10.71 10.60 250.00 8.87 11.13 -
EY -26.00 14.83 9.33 9.44 0.40 11.27 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 8.20 0.00 -
P/NAPS 0.28 0.26 0.36 0.43 0.37 0.37 0.36 -15.41%

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