[PWF] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.43%
YoY- -7.23%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 154,472 111,014 74,009 37,051 161,176 118,863 78,846 56.38%
PBT 11,545 8,810 5,399 2,288 11,179 6,351 4,199 95.89%
Tax -3,526 -2,598 -1,465 -568 -2,817 -955 -973 135.37%
NP 8,019 6,212 3,934 1,720 8,362 5,396 3,226 83.19%
-
NP to SH 8,019 6,212 3,934 1,720 8,362 5,396 3,226 83.19%
-
Tax Rate 30.54% 29.49% 27.13% 24.83% 25.20% 15.04% 23.17% -
Total Cost 146,453 104,802 70,075 35,331 152,814 113,467 75,620 55.18%
-
Net Worth 91,129 91,109 91,159 89,167 80,721 76,153 82,842 6.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,129 91,109 91,159 89,167 80,721 76,153 82,842 6.54%
NOSH 48,732 48,721 48,748 48,725 44,597 43,516 48,731 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.19% 5.60% 5.32% 4.64% 5.19% 4.54% 4.09% -
ROE 8.80% 6.82% 4.32% 1.93% 10.36% 7.09% 3.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 316.98 227.85 151.82 76.04 361.40 273.15 161.80 56.37%
EPS 13.17 12.75 8.07 3.53 18.75 12.40 6.62 57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.87 1.87 1.83 1.81 1.75 1.70 6.54%
Adjusted Per Share Value based on latest NOSH - 48,725
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.60 34.93 23.28 11.66 50.71 37.39 24.81 56.36%
EPS 2.52 1.95 1.24 0.54 2.63 1.70 1.01 83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2867 0.2866 0.2868 0.2805 0.254 0.2396 0.2606 6.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.12 1.06 0.71 0.82 0.76 1.10 -
P/RPS 0.41 0.49 0.70 0.93 0.23 0.28 0.68 -28.56%
P/EPS 7.96 8.78 13.14 20.11 4.37 6.13 16.62 -38.70%
EY 12.56 11.38 7.61 4.97 22.87 16.32 6.02 63.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.57 0.39 0.45 0.43 0.65 5.05%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.06 1.35 1.28 0.82 0.69 0.82 1.00 -
P/RPS 0.33 0.59 0.84 1.08 0.19 0.30 0.62 -34.24%
P/EPS 6.44 10.59 15.86 23.23 3.68 6.61 15.11 -43.27%
EY 15.52 9.44 6.30 4.30 27.17 15.12 6.62 76.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.68 0.45 0.38 0.47 0.59 -2.26%

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