[PWF] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.27%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 172,342 163,608 154,472 148,018 148,018 148,204 161,176 4.57%
PBT -4,518 -13,956 11,545 11,746 10,798 9,152 11,179 -
Tax 582 2,980 -3,526 -3,464 -2,930 -2,272 -2,817 -
NP -3,936 -10,976 8,019 8,282 7,868 6,880 8,362 -
-
NP to SH -3,936 -10,976 8,019 8,282 7,868 6,880 8,362 -
-
Tax Rate - - 30.54% 29.49% 27.13% 24.83% 25.20% -
Total Cost 176,278 174,584 146,453 139,736 140,150 141,324 152,814 10.00%
-
Net Worth 89,565 85,781 91,129 91,109 91,159 89,167 80,721 7.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 89,565 85,781 91,129 91,109 91,159 89,167 80,721 7.18%
NOSH 60,928 59,159 48,732 48,721 48,748 48,725 44,597 23.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.28% -6.71% 5.19% 5.60% 5.32% 4.64% 5.19% -
ROE -4.39% -12.80% 8.80% 9.09% 8.63% 7.72% 10.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 282.86 276.55 316.98 303.81 303.64 304.16 361.40 -15.08%
EPS -6.46 -18.00 13.17 17.00 16.14 14.12 18.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.87 1.87 1.87 1.83 1.81 -12.96%
Adjusted Per Share Value based on latest NOSH - 48,779
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.22 51.47 48.60 46.57 46.57 46.63 50.71 4.56%
EPS -1.24 -3.45 2.52 2.61 2.48 2.16 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.2699 0.2867 0.2866 0.2868 0.2805 0.254 7.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.94 1.15 1.31 1.12 1.06 0.71 0.82 -
P/RPS 0.33 0.42 0.41 0.37 0.35 0.23 0.23 27.23%
P/EPS -14.55 -6.20 7.96 6.59 6.57 5.03 4.37 -
EY -6.87 -16.13 12.56 15.18 15.23 19.89 22.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.70 0.60 0.57 0.39 0.45 26.49%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/10/04 29/06/04 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.85 0.93 1.06 1.35 1.28 0.82 0.69 -
P/RPS 0.30 0.34 0.33 0.44 0.42 0.27 0.19 35.63%
P/EPS -13.16 -5.01 6.44 7.94 7.93 5.81 3.68 -
EY -7.60 -19.95 15.52 12.59 12.61 17.22 27.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.57 0.72 0.68 0.45 0.38 32.59%

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