[PWF] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 169.11%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 250,544 260,392 272,490 268,856 267,710 260,856 344,428 -19.16%
PBT 7,302 9,508 686 724 -272 -6,856 1,946 142.05%
Tax -3,158 -4,412 -599 160 494 2,840 -955 122.44%
NP 4,144 5,096 87 884 222 -4,016 991 160.23%
-
NP to SH 4,252 5,096 111 882 328 -4,204 1,018 160.03%
-
Tax Rate 43.25% 46.40% 87.32% -22.10% - - 49.08% -
Total Cost 246,400 255,296 272,403 267,972 267,488 264,872 343,437 -19.90%
-
Net Worth 121,833 121,944 129,499 129,363 128,770 127,578 128,979 -3.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 121,833 121,944 129,499 129,363 128,770 127,578 128,979 -3.73%
NOSH 60,916 60,972 61,666 60,733 60,740 60,751 60,839 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.65% 1.96% 0.03% 0.33% 0.08% -1.54% 0.29% -
ROE 3.49% 4.18% 0.09% 0.68% 0.25% -3.30% 0.79% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 411.29 427.07 441.88 442.68 440.74 429.38 566.13 -19.23%
EPS 9.80 12.92 0.18 1.45 0.54 -6.92 1.67 226.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.10 2.13 2.12 2.10 2.12 -3.82%
Adjusted Per Share Value based on latest NOSH - 60,731
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.82 81.92 85.73 84.58 84.22 82.07 108.36 -19.16%
EPS 1.34 1.60 0.03 0.28 0.10 -1.32 0.32 160.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3833 0.3836 0.4074 0.407 0.4051 0.4014 0.4058 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.43 0.49 0.44 0.49 0.58 0.60 -
P/RPS 0.09 0.10 0.11 0.10 0.11 0.14 0.11 -12.55%
P/EPS 5.44 5.14 272.22 30.28 90.74 -8.38 35.86 -71.65%
EY 18.37 19.44 0.37 3.30 1.10 -11.93 2.79 252.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.23 0.21 0.23 0.28 0.28 -22.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.49 0.35 0.44 0.49 0.69 0.41 0.56 -
P/RPS 0.12 0.08 0.10 0.11 0.16 0.10 0.10 12.96%
P/EPS 7.02 4.19 244.44 33.72 127.78 -5.92 33.47 -64.79%
EY 14.24 23.88 0.41 2.97 0.78 -16.88 2.99 183.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.21 0.23 0.33 0.20 0.26 -2.58%

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