[PWF] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 128.72%
YoY- 21.95%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 40,902 154,472 111,014 74,009 37,051 161,176 118,863 -50.86%
PBT -3,489 11,545 8,810 5,399 2,288 11,179 6,351 -
Tax 745 -3,526 -2,598 -1,465 -568 -2,817 -955 -
NP -2,744 8,019 6,212 3,934 1,720 8,362 5,396 -
-
NP to SH -2,744 8,019 6,212 3,934 1,720 8,362 5,396 -
-
Tax Rate - 30.54% 29.49% 27.13% 24.83% 25.20% 15.04% -
Total Cost 43,646 146,453 104,802 70,075 35,331 152,814 113,467 -47.07%
-
Net Worth 85,781 91,129 91,109 91,159 89,167 80,721 76,153 8.25%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 85,781 91,129 91,109 91,159 89,167 80,721 76,153 8.25%
NOSH 59,159 48,732 48,721 48,748 48,725 44,597 43,516 22.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.71% 5.19% 5.60% 5.32% 4.64% 5.19% 4.54% -
ROE -3.20% 8.80% 6.82% 4.32% 1.93% 10.36% 7.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.14 316.98 227.85 151.82 76.04 361.40 273.15 -59.95%
EPS -4.50 13.17 12.75 8.07 3.53 18.75 12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.87 1.87 1.87 1.83 1.81 1.75 -11.77%
Adjusted Per Share Value based on latest NOSH - 48,681
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.87 48.60 34.93 23.28 11.66 50.71 37.39 -50.85%
EPS -0.86 2.52 1.95 1.24 0.54 2.63 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2867 0.2866 0.2868 0.2805 0.254 0.2396 8.25%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.15 1.31 1.12 1.06 0.71 0.82 0.76 -
P/RPS 1.66 0.41 0.49 0.70 0.93 0.23 0.28 227.21%
P/EPS -24.79 7.96 8.78 13.14 20.11 4.37 6.13 -
EY -4.03 12.56 11.38 7.61 4.97 22.87 16.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.60 0.57 0.39 0.45 0.43 49.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/06/04 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.93 1.06 1.35 1.28 0.82 0.69 0.82 -
P/RPS 1.35 0.33 0.59 0.84 1.08 0.19 0.30 172.31%
P/EPS -20.05 6.44 10.59 15.86 23.23 3.68 6.61 -
EY -4.99 15.52 9.44 6.30 4.30 27.17 15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.72 0.68 0.45 0.38 0.47 22.83%

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