[PWF] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 98.0%
YoY- 25.1%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 260,392 179,218 83,785 323,070 232,777 157,102 78,180 122.53%
PBT 2,718 -1,626 -2,871 6,889 5,620 2,514 -952 -
Tax -2,419 181 72 -1,197 -2,832 -1,203 181 -
NP 299 -1,445 -2,799 5,692 2,788 1,311 -771 -
-
NP to SH 438 -1,122 -2,453 5,239 2,646 2,040 35 436.54%
-
Tax Rate 89.00% - - 17.38% 50.39% 47.85% - -
Total Cost 260,093 180,663 86,584 317,378 229,989 155,791 78,951 120.92%
-
Net Worth 135,658 137,201 135,128 138,249 104,254 101,695 95,666 26.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 135,658 137,201 135,128 138,249 104,254 101,695 95,666 26.13%
NOSH 60,833 60,978 60,868 60,902 60,967 60,895 58,333 2.82%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.11% -0.81% -3.34% 1.76% 1.20% 0.83% -0.99% -
ROE 0.32% -0.82% -1.82% 3.79% 2.54% 2.01% 0.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 428.04 293.90 137.65 530.47 381.80 257.99 134.02 116.41%
EPS 0.72 -1.84 -4.03 8.60 4.34 3.35 0.06 421.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.25 2.22 2.27 1.71 1.67 1.64 22.66%
Adjusted Per Share Value based on latest NOSH - 60,954
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 81.92 56.38 26.36 101.64 73.23 49.42 24.60 122.51%
EPS 0.14 -0.35 -0.77 1.65 0.83 0.64 0.01 478.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4268 0.4316 0.4251 0.4349 0.328 0.3199 0.301 26.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.60 0.56 0.54 0.60 0.74 0.60 -
P/RPS 0.12 0.20 0.41 0.10 0.16 0.29 0.45 -58.47%
P/EPS 69.44 -32.61 -13.90 6.28 13.82 22.09 1,000.00 -83.02%
EY 1.44 -3.07 -7.20 15.93 7.23 4.53 0.10 489.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.25 0.24 0.35 0.44 0.37 -29.22%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.65 0.58 0.62 0.58 0.62 0.71 0.60 -
P/RPS 0.15 0.20 0.45 0.11 0.16 0.28 0.45 -51.82%
P/EPS 90.28 -31.52 -15.38 6.74 14.29 21.19 1,000.00 -79.78%
EY 1.11 -3.17 -6.50 14.83 7.00 4.72 0.10 395.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.26 0.36 0.43 0.37 -14.95%

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