[PWF] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 196.69%
YoY- -86.16%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 256,957 248,810 256,808 196,124 183,736 172,342 163,608 35.07%
PBT 10,092 11,108 13,300 2,466 -854 -4,518 -13,956 -
Tax -2,996 -3,838 -5,500 -1,356 -293 582 2,980 -
NP 7,096 7,270 7,800 1,110 -1,148 -3,936 -10,976 -
-
NP to SH 5,842 5,966 7,800 1,110 -1,148 -3,936 -10,976 -
-
Tax Rate 29.69% 34.55% 41.35% 54.99% - - - -
Total Cost 249,861 241,540 249,008 195,014 184,884 176,278 174,584 26.97%
-
Net Worth 92,637 90,707 90,187 97,523 86,099 89,565 85,781 5.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 92,637 90,707 90,187 97,523 86,099 89,565 85,781 5.25%
NOSH 60,945 60,877 60,937 60,952 61,063 60,928 59,159 2.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.76% 2.92% 3.04% 0.57% -0.62% -2.28% -6.71% -
ROE 6.31% 6.58% 8.65% 1.14% -1.33% -4.39% -12.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 421.62 408.71 421.43 321.77 300.89 282.86 276.55 32.43%
EPS 9.59 9.80 12.80 1.82 -1.88 -6.46 -18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.49 1.48 1.60 1.41 1.47 1.45 3.19%
Adjusted Per Share Value based on latest NOSH - 60,845
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 80.84 78.28 80.79 61.70 57.80 54.22 51.47 35.08%
EPS 1.84 1.88 2.45 0.35 -0.36 -1.24 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2914 0.2854 0.2837 0.3068 0.2709 0.2818 0.2699 5.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.54 0.69 0.79 0.84 0.94 1.15 -
P/RPS 0.12 0.13 0.16 0.25 0.28 0.33 0.42 -56.58%
P/EPS 5.42 5.51 5.39 43.38 -44.68 -14.55 -6.20 -
EY 18.44 18.15 18.55 2.31 -2.24 -6.87 -16.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.47 0.49 0.60 0.64 0.79 -42.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 20/10/04 29/06/04 -
Price 0.47 0.56 0.53 0.69 0.80 0.85 0.93 -
P/RPS 0.11 0.14 0.13 0.21 0.27 0.30 0.34 -52.83%
P/EPS 4.90 5.71 4.14 37.89 -42.55 -13.16 -5.01 -
EY 20.40 17.50 24.15 2.64 -2.35 -7.60 -19.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.36 0.43 0.57 0.58 0.64 -38.29%

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