[PWF] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -96.66%
YoY- 101.54%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 323,070 310,369 314,204 312,720 279,535 266,689 260,334 15.43%
PBT 6,889 7,493 5,028 -3,808 6,596 4,674 3,764 49.46%
Tax -1,197 -3,776 -2,406 724 -2,492 -2,033 -2,072 -30.56%
NP 5,692 3,717 2,622 -3,084 4,104 2,641 1,692 124.01%
-
NP to SH 5,239 3,528 4,080 140 4,188 3,336 1,804 103.15%
-
Tax Rate 17.38% 50.39% 47.85% - 37.78% 43.50% 55.05% -
Total Cost 317,378 306,652 311,582 315,804 275,431 264,048 258,642 14.57%
-
Net Worth 138,249 104,254 101,695 95,666 99,266 103,489 105,436 19.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 3,044 - - -
Div Payout % - - - - 72.71% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 138,249 104,254 101,695 95,666 99,266 103,489 105,436 19.73%
NOSH 60,902 60,967 60,895 58,333 60,899 60,875 60,945 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.76% 1.20% 0.83% -0.99% 1.47% 0.99% 0.65% -
ROE 3.79% 3.38% 4.01% 0.15% 4.22% 3.22% 1.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 530.47 509.07 515.97 536.09 459.01 438.09 427.16 15.48%
EPS 8.60 5.79 6.70 0.24 6.88 5.48 2.96 103.21%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.27 1.71 1.67 1.64 1.63 1.70 1.73 19.79%
Adjusted Per Share Value based on latest NOSH - 58,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.64 97.64 98.85 98.38 87.94 83.90 81.90 15.43%
EPS 1.65 1.11 1.28 0.04 1.32 1.05 0.57 102.72%
DPS 0.00 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.4349 0.328 0.3199 0.301 0.3123 0.3256 0.3317 19.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.54 0.60 0.74 0.60 0.57 0.61 0.69 -
P/RPS 0.10 0.12 0.14 0.11 0.12 0.14 0.16 -26.83%
P/EPS 6.28 10.37 11.04 250.00 8.29 11.13 23.31 -58.18%
EY 15.93 9.64 9.05 0.40 12.06 8.98 4.29 139.22%
DY 0.00 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 0.24 0.35 0.44 0.37 0.35 0.36 0.40 -28.79%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 12/03/07 30/11/06 30/08/06 -
Price 0.58 0.62 0.71 0.60 0.61 0.61 0.65 -
P/RPS 0.11 0.12 0.14 0.11 0.13 0.14 0.15 -18.63%
P/EPS 6.74 10.71 10.60 250.00 8.87 11.13 21.96 -54.40%
EY 14.83 9.33 9.44 0.40 11.27 8.98 4.55 119.35%
DY 0.00 0.00 0.00 0.00 8.20 0.00 0.00 -
P/NAPS 0.26 0.36 0.43 0.37 0.37 0.36 0.38 -22.29%

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