[PWF] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 139.6%
YoY- -69.76%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 78,180 279,535 200,017 130,167 61,321 263,998 192,718 -45.22%
PBT -952 6,596 3,506 1,882 -3,798 11,278 7,569 -
Tax 181 -2,492 -1,525 -1,036 948 -3,758 -2,247 -
NP -771 4,104 1,981 846 -2,850 7,520 5,322 -
-
NP to SH 35 4,188 2,502 902 -2,278 6,136 4,382 -96.01%
-
Tax Rate - 37.78% 43.50% 55.05% - 33.32% 29.69% -
Total Cost 78,951 275,431 198,036 129,321 64,171 256,478 187,396 -43.83%
-
Net Worth 95,666 99,266 103,489 105,436 101,109 99,253 92,637 2.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,044 - - - 3,044 - -
Div Payout % - 72.71% - - - 49.62% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 95,666 99,266 103,489 105,436 101,109 99,253 92,637 2.17%
NOSH 58,333 60,899 60,875 60,945 60,909 60,891 60,945 -2.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -0.99% 1.47% 0.99% 0.65% -4.65% 2.85% 2.76% -
ROE 0.04% 4.22% 2.42% 0.86% -2.25% 6.18% 4.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 134.02 459.01 328.57 213.58 100.68 433.55 316.21 -43.60%
EPS 0.06 6.88 4.11 1.48 -3.74 10.07 7.19 -95.89%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.64 1.63 1.70 1.73 1.66 1.63 1.52 5.20%
Adjusted Per Share Value based on latest NOSH - 60,919
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.60 87.94 62.93 40.95 19.29 83.05 60.63 -45.22%
EPS 0.01 1.32 0.79 0.28 -0.72 1.93 1.38 -96.26%
DPS 0.00 0.96 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.301 0.3123 0.3256 0.3317 0.3181 0.3123 0.2914 2.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.57 0.61 0.69 0.62 0.60 0.52 -
P/RPS 0.45 0.12 0.19 0.32 0.62 0.14 0.16 99.37%
P/EPS 1,000.00 8.29 14.84 46.62 -16.58 5.95 7.23 2582.53%
EY 0.10 12.06 6.74 2.14 -6.03 16.79 13.83 -96.27%
DY 0.00 8.77 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.37 0.35 0.36 0.40 0.37 0.37 0.34 5.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 12/03/07 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 -
Price 0.60 0.61 0.61 0.65 0.62 0.68 0.47 -
P/RPS 0.45 0.13 0.19 0.30 0.62 0.16 0.15 108.14%
P/EPS 1,000.00 8.87 14.84 43.92 -16.58 6.75 6.54 2768.22%
EY 0.10 11.27 6.74 2.28 -6.03 14.82 15.30 -96.51%
DY 0.00 8.20 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.37 0.37 0.36 0.38 0.37 0.42 0.31 12.53%

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