[PWF] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.53%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 358,436 335,140 323,070 310,369 314,204 312,720 279,535 18.04%
PBT -3,252 -11,484 6,889 7,493 5,028 -3,808 6,596 -
Tax 362 288 -1,197 -3,776 -2,406 724 -2,492 -
NP -2,890 -11,196 5,692 3,717 2,622 -3,084 4,104 -
-
NP to SH -2,244 -9,812 5,239 3,528 4,080 140 4,188 -
-
Tax Rate - - 17.38% 50.39% 47.85% - 37.78% -
Total Cost 361,326 346,336 317,378 306,652 311,582 315,804 275,431 19.85%
-
Net Worth 137,201 135,128 138,249 104,254 101,695 95,666 99,266 24.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 3,044 -
Div Payout % - - - - - - 72.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 137,201 135,128 138,249 104,254 101,695 95,666 99,266 24.10%
NOSH 60,978 60,868 60,902 60,967 60,895 58,333 60,899 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.81% -3.34% 1.76% 1.20% 0.83% -0.99% 1.47% -
ROE -1.64% -7.26% 3.79% 3.38% 4.01% 0.15% 4.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 587.81 550.60 530.47 509.07 515.97 536.09 459.01 17.94%
EPS -3.68 -16.12 8.60 5.79 6.70 0.24 6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.25 2.22 2.27 1.71 1.67 1.64 1.63 23.99%
Adjusted Per Share Value based on latest NOSH - 61,212
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 112.76 105.44 101.64 97.64 98.85 98.38 87.94 18.04%
EPS -0.71 -3.09 1.65 1.11 1.28 0.04 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.4316 0.4251 0.4349 0.328 0.3199 0.301 0.3123 24.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.56 0.54 0.60 0.74 0.60 0.57 -
P/RPS 0.10 0.10 0.10 0.12 0.14 0.11 0.12 -11.45%
P/EPS -16.30 -3.47 6.28 10.37 11.04 250.00 8.29 -
EY -6.13 -28.79 15.93 9.64 9.05 0.40 12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 0.27 0.25 0.24 0.35 0.44 0.37 0.35 -15.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 12/03/07 -
Price 0.58 0.62 0.58 0.62 0.71 0.60 0.61 -
P/RPS 0.10 0.11 0.11 0.12 0.14 0.11 0.13 -16.06%
P/EPS -15.76 -3.85 6.74 10.71 10.60 250.00 8.87 -
EY -6.34 -26.00 14.83 9.33 9.44 0.40 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.20 -
P/NAPS 0.26 0.28 0.26 0.36 0.43 0.37 0.37 -20.97%

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