[PWF] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 103.94%
YoY- -95.82%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 188,381 114,813 57,270 214,424 162,137 106,659 52,321 134.73%
PBT 6,702 4,703 1,489 349 -4,116 -1,134 -2,536 -
Tax -2,026 -1,655 -172 -154 -833 -479 -220 338.75%
NP 4,676 3,048 1,317 195 -4,949 -1,613 -2,756 -
-
NP to SH 4,676 3,429 1,698 195 -4,949 -1,613 -2,756 -
-
Tax Rate 30.23% 35.19% 11.55% 44.13% - - - -
Total Cost 183,705 111,765 55,953 214,229 167,086 108,272 55,077 123.07%
-
Net Worth 210,808 209,363 267,377 203,765 126,742 128,442 124,946 41.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 210,808 209,363 267,377 203,765 126,742 128,442 124,946 41.67%
NOSH 59,719 59,647 76,832 59,062 60,353 59,740 59,783 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.48% 2.65% 2.30% 0.09% -3.05% -1.51% -5.27% -
ROE 2.22% 1.64% 0.64% 0.10% -3.90% -1.26% -2.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 315.45 192.49 74.54 363.05 268.64 178.54 87.52 134.89%
EPS 7.83 5.11 2.21 0.33 -8.20 -2.70 -4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.51 3.48 3.45 2.10 2.15 2.09 41.77%
Adjusted Per Share Value based on latest NOSH - 59,674
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.27 36.12 18.02 67.46 51.01 33.56 16.46 134.74%
EPS 1.47 1.08 0.53 0.06 -1.56 -0.51 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6632 0.6587 0.8412 0.6411 0.3987 0.4041 0.3931 41.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.635 0.69 0.455 0.42 0.44 0.48 0.47 -
P/RPS 0.20 0.36 0.61 0.12 0.16 0.27 0.54 -48.39%
P/EPS 8.11 12.00 20.59 127.21 -5.37 -17.78 -10.20 -
EY 12.33 8.33 4.86 0.79 -18.64 -5.63 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.13 0.12 0.21 0.22 0.22 -12.51%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 -
Price 0.75 0.60 0.68 0.435 0.48 0.43 0.48 -
P/RPS 0.24 0.31 0.91 0.12 0.18 0.24 0.55 -42.44%
P/EPS 9.58 10.44 30.77 131.75 -5.85 -15.93 -10.41 -
EY 10.44 9.58 3.25 0.76 -17.08 -6.28 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.20 0.13 0.23 0.20 0.23 -5.87%

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