[PWF] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 33.12%
YoY- 154.81%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 106,659 52,321 264,381 201,393 132,953 69,455 262,506 -45.17%
PBT -1,134 -2,536 5,962 6,443 4,020 2,523 6,833 -
Tax -479 -220 -1,293 -985 80 -444 -6,724 -82.84%
NP -1,613 -2,756 4,669 5,458 4,100 2,079 109 -
-
NP to SH -1,613 -2,756 4,669 5,458 4,100 2,079 163 -
-
Tax Rate - - 21.69% 15.29% -1.99% 17.60% 98.40% -
Total Cost 108,272 55,077 259,712 195,935 128,853 67,376 262,397 -44.60%
-
Net Worth 128,442 124,946 130,286 119,170 129,160 127,846 130,038 -0.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,442 124,946 130,286 119,170 129,160 127,846 130,038 -0.82%
NOSH 59,740 59,783 59,764 59,585 59,521 59,741 61,923 -2.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.51% -5.27% 1.77% 2.71% 3.08% 2.99% 0.04% -
ROE -1.26% -2.21% 3.58% 4.58% 3.17% 1.63% 0.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 178.54 87.52 442.37 337.99 223.37 116.26 423.92 -43.84%
EPS -2.70 -4.61 7.81 7.40 6.86 3.40 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.09 2.18 2.00 2.17 2.14 2.10 1.58%
Adjusted Per Share Value based on latest NOSH - 41,090
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.56 16.46 83.17 63.36 41.83 21.85 82.58 -45.16%
EPS -0.51 -0.87 1.47 1.72 1.29 0.65 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4041 0.3931 0.4099 0.3749 0.4063 0.4022 0.4091 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.48 0.47 0.49 0.45 0.44 0.43 0.51 -
P/RPS 0.27 0.54 0.11 0.13 0.20 0.37 0.12 71.79%
P/EPS -17.78 -10.20 6.27 4.91 6.39 12.36 193.75 -
EY -5.63 -9.81 15.94 20.36 15.66 8.09 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.22 0.23 0.20 0.20 0.24 -5.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.43 0.48 0.50 0.42 0.40 0.45 0.47 -
P/RPS 0.24 0.55 0.11 0.12 0.18 0.39 0.11 68.30%
P/EPS -15.93 -10.41 6.40 4.59 5.81 12.93 178.55 -
EY -6.28 -9.60 15.62 21.81 17.22 7.73 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.23 0.21 0.18 0.21 0.22 -6.16%

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