[PWF] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.25%
YoY- 154.81%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 213,318 209,284 264,381 268,524 265,906 277,820 262,506 -12.92%
PBT -2,268 -10,144 5,962 8,590 8,040 10,092 6,833 -
Tax -958 -880 -1,293 -1,313 160 -1,776 -6,724 -72.75%
NP -3,226 -11,024 4,669 7,277 8,200 8,316 109 -
-
NP to SH -3,226 -11,024 4,669 7,277 8,200 8,316 163 -
-
Tax Rate - - 21.69% 15.29% -1.99% 17.60% 98.40% -
Total Cost 216,544 220,308 259,712 261,246 257,706 269,504 262,397 -12.02%
-
Net Worth 128,442 124,946 130,286 119,170 129,160 127,846 130,038 -0.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,442 124,946 130,286 119,170 129,160 127,846 130,038 -0.82%
NOSH 59,740 59,783 59,764 59,585 59,521 59,741 61,923 -2.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.51% -5.27% 1.77% 2.71% 3.08% 2.99% 0.04% -
ROE -2.51% -8.82% 3.58% 6.11% 6.35% 6.50% 0.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 357.07 350.07 442.37 450.66 446.74 465.04 423.92 -10.81%
EPS -5.40 -18.44 7.81 9.87 13.72 13.60 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.09 2.18 2.00 2.17 2.14 2.10 1.58%
Adjusted Per Share Value based on latest NOSH - 41,090
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 67.11 65.84 83.17 84.48 83.65 87.40 82.58 -12.92%
EPS -1.01 -3.47 1.47 2.29 2.58 2.62 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4041 0.3931 0.4099 0.3749 0.4063 0.4022 0.4091 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.48 0.47 0.49 0.45 0.44 0.43 0.51 -
P/RPS 0.13 0.13 0.11 0.10 0.10 0.09 0.12 5.48%
P/EPS -8.89 -2.55 6.27 3.68 3.19 3.09 193.75 -
EY -11.25 -39.23 15.94 27.14 31.31 32.37 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.22 0.23 0.20 0.20 0.24 -5.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.43 0.48 0.50 0.42 0.40 0.45 0.47 -
P/RPS 0.12 0.14 0.11 0.09 0.09 0.10 0.11 5.97%
P/EPS -7.96 -2.60 6.40 3.44 2.90 3.23 178.55 -
EY -12.56 -38.42 15.62 29.08 34.44 30.93 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.23 0.21 0.18 0.21 0.22 -6.16%

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