[PWF] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.87%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 161,176 158,484 157,692 157,224 141,534 0 0 -
PBT 11,179 8,468 8,398 10,304 10,023 0 0 -
Tax -2,817 -1,273 -1,946 -2,888 -2,743 0 0 -
NP 8,362 7,194 6,452 7,416 7,280 0 0 -
-
NP to SH 8,362 7,194 6,452 7,416 7,280 0 0 -
-
Tax Rate 25.20% 15.03% 23.17% 28.03% 27.37% - - -
Total Cost 152,814 151,289 151,240 149,808 134,254 0 0 -
-
Net Worth 80,721 76,153 82,842 18,063 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 80,721 76,153 82,842 18,063 0 0 0 -
NOSH 44,597 43,516 48,731 10,147 0 0 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.19% 4.54% 4.09% 4.72% 5.14% 0.00% 0.00% -
ROE 10.36% 9.45% 7.79% 41.06% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 361.40 364.20 323.60 1,549.34 0.00 0.00 0.00 -
EPS 18.75 16.53 13.24 73.08 20.11 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.75 1.70 1.78 1.83 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 10,147
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.71 49.86 49.61 49.46 44.53 0.00 0.00 -
EPS 2.63 2.26 2.03 2.33 2.29 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2396 0.2606 0.0568 1.83 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 - - - - -
Price 0.82 0.76 1.10 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.21 0.34 0.00 0.00 0.00 0.00 -
P/EPS 4.37 4.60 8.31 0.00 0.00 0.00 0.00 -
EY 22.87 21.75 12.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.65 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/05/02 - - -
Price 0.69 0.82 1.00 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.23 0.31 0.00 0.00 0.00 0.00 -
P/EPS 3.68 4.96 7.55 0.00 0.00 0.00 0.00 -
EY 27.17 20.16 13.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.59 0.00 0.00 0.00 0.00 -

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