[PWROOT] QoQ Annualized Quarter Result on 31-May-2010 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 80.21%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 184,824 184,282 198,988 198,780 153,092 154,306 161,924 9.24%
PBT 14,821 13,560 18,492 20,928 13,302 15,984 17,486 -10.46%
Tax -2,607 -642 -1,388 -2,664 -3,167 -1,352 -1,958 21.09%
NP 12,214 12,917 17,104 18,264 10,135 14,632 15,528 -14.82%
-
NP to SH 12,214 12,917 17,104 18,264 10,135 14,621 15,528 -14.82%
-
Tax Rate 17.59% 4.73% 7.51% 12.73% 23.81% 8.46% 11.20% -
Total Cost 172,610 171,365 181,884 180,516 142,957 139,674 146,396 11.64%
-
Net Worth 178,726 196,787 191,682 197,859 190,776 189,682 194,099 -5.36%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 23,830 - 353 - 11,923 - 11,944 58.68%
Div Payout % 195.11% - 2.07% - 117.65% - 76.92% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 178,726 196,787 191,682 197,859 190,776 189,682 194,099 -5.36%
NOSH 297,878 302,749 294,896 304,400 298,088 296,378 298,615 -0.16%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.61% 7.01% 8.60% 9.19% 6.62% 9.48% 9.59% -
ROE 6.83% 6.56% 8.92% 9.23% 5.31% 7.71% 8.00% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 62.05 60.87 67.48 65.30 51.36 52.06 54.22 9.43%
EPS 4.10 4.27 5.80 6.00 3.40 4.93 5.20 -14.69%
DPS 8.00 0.00 0.12 0.00 4.00 0.00 4.00 58.94%
NAPS 0.60 0.65 0.65 0.65 0.64 0.64 0.65 -5.21%
Adjusted Per Share Value based on latest NOSH - 304,400
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 38.03 37.92 40.95 40.91 31.50 31.75 33.32 9.24%
EPS 2.51 2.66 3.52 3.76 2.09 3.01 3.20 -14.98%
DPS 4.90 0.00 0.07 0.00 2.45 0.00 2.46 58.50%
NAPS 0.3678 0.405 0.3945 0.4072 0.3926 0.3903 0.3994 -5.36%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.56 0.63 0.60 0.58 0.51 0.53 0.47 -
P/RPS 0.90 1.03 0.89 0.89 0.99 1.02 0.87 2.29%
P/EPS 13.66 14.77 10.34 9.67 15.00 10.74 9.04 31.78%
EY 7.32 6.77 9.67 10.34 6.67 9.31 11.06 -24.11%
DY 14.29 0.00 0.20 0.00 7.84 0.00 8.51 41.41%
P/NAPS 0.93 0.97 0.92 0.89 0.80 0.83 0.72 18.65%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.55 0.65 0.70 0.55 0.60 0.57 0.58 -
P/RPS 0.89 1.07 1.04 0.84 1.17 1.09 1.07 -11.58%
P/EPS 13.41 15.23 12.07 9.17 17.65 11.55 11.15 13.13%
EY 7.46 6.56 8.29 10.91 5.67 8.65 8.97 -11.59%
DY 14.55 0.00 0.17 0.00 6.67 0.00 6.90 64.66%
P/NAPS 0.92 1.00 1.08 0.85 0.94 0.89 0.89 2.24%

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