[PWF] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -336.11%
YoY- -232.56%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 214,424 216,182 213,318 209,284 264,381 268,524 265,906 -13.30%
PBT 349 -5,488 -2,268 -10,144 5,962 8,590 8,040 -87.53%
Tax -154 -1,110 -958 -880 -1,293 -1,313 160 -
NP 195 -6,598 -3,226 -11,024 4,669 7,277 8,200 -91.63%
-
NP to SH 195 -6,598 -3,226 -11,024 4,669 7,277 8,200 -91.63%
-
Tax Rate 44.13% - - - 21.69% 15.29% -1.99% -
Total Cost 214,229 222,781 216,544 220,308 259,712 261,246 257,706 -11.54%
-
Net Worth 203,765 126,742 128,442 124,946 130,286 119,170 129,160 35.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 203,765 126,742 128,442 124,946 130,286 119,170 129,160 35.33%
NOSH 59,062 60,353 59,740 59,783 59,764 59,585 59,521 -0.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.09% -3.05% -1.51% -5.27% 1.77% 2.71% 3.08% -
ROE 0.10% -5.21% -2.51% -8.82% 3.58% 6.11% 6.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 363.05 358.19 357.07 350.07 442.37 450.66 446.74 -12.86%
EPS 0.33 -10.93 -5.40 -18.44 7.81 9.87 13.72 -91.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 2.10 2.15 2.09 2.18 2.00 2.17 36.02%
Adjusted Per Share Value based on latest NOSH - 59,783
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.46 68.01 67.11 65.84 83.17 84.48 83.65 -13.30%
EPS 0.06 -2.08 -1.01 -3.47 1.47 2.29 2.58 -91.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6411 0.3987 0.4041 0.3931 0.4099 0.3749 0.4063 35.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.44 0.48 0.47 0.49 0.45 0.44 -
P/RPS 0.12 0.12 0.13 0.13 0.11 0.10 0.10 12.86%
P/EPS 127.21 -4.02 -8.89 -2.55 6.27 3.68 3.19 1054.25%
EY 0.79 -24.85 -11.25 -39.23 15.94 27.14 31.31 -91.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.21 0.22 0.22 0.22 0.23 0.20 -28.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.435 0.48 0.43 0.48 0.50 0.42 0.40 -
P/RPS 0.12 0.13 0.12 0.14 0.11 0.09 0.09 21.03%
P/EPS 131.75 -4.39 -7.96 -2.60 6.40 3.44 2.90 1158.57%
EY 0.76 -22.78 -12.56 -38.42 15.62 29.08 34.44 -92.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.23 0.20 0.23 0.23 0.21 0.18 -19.42%

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