[PWF] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 75.68%
YoY- 171.06%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 263,998 192,718 124,405 64,202 196,124 137,802 86,171 110.51%
PBT 11,278 7,569 5,554 3,325 2,466 -641 -2,259 -
Tax -3,758 -2,247 -1,919 -1,375 -1,356 -220 291 -
NP 7,520 5,322 3,635 1,950 1,110 -861 -1,968 -
-
NP to SH 6,136 4,382 2,983 1,950 1,110 -861 -1,968 -
-
Tax Rate 33.32% 29.69% 34.55% 41.35% 54.99% - - -
Total Cost 256,478 187,396 120,770 62,252 195,014 138,663 88,139 103.42%
-
Net Worth 99,253 92,637 90,707 90,187 97,523 86,099 89,565 7.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,044 - - - - - - -
Div Payout % 49.62% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 99,253 92,637 90,707 90,187 97,523 86,099 89,565 7.06%
NOSH 60,891 60,945 60,877 60,937 60,952 61,063 60,928 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.85% 2.76% 2.92% 3.04% 0.57% -0.62% -2.28% -
ROE 6.18% 4.73% 3.29% 2.16% 1.14% -1.00% -2.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 433.55 316.21 204.35 105.36 321.77 225.67 141.43 110.59%
EPS 10.07 7.19 4.90 3.20 1.82 -1.41 -3.23 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.52 1.49 1.48 1.60 1.41 1.47 7.11%
Adjusted Per Share Value based on latest NOSH - 60,937
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.05 60.63 39.14 20.20 61.70 43.35 27.11 110.50%
EPS 1.93 1.38 0.94 0.61 0.35 -0.27 -0.62 -
DPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.2914 0.2854 0.2837 0.3068 0.2709 0.2818 7.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.52 0.54 0.69 0.79 0.84 0.94 -
P/RPS 0.14 0.16 0.26 0.65 0.25 0.37 0.66 -64.33%
P/EPS 5.95 7.23 11.02 21.56 43.38 -59.57 -29.10 -
EY 16.79 13.83 9.07 4.64 2.31 -1.68 -3.44 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.36 0.47 0.49 0.60 0.64 -30.53%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 20/10/04 -
Price 0.68 0.47 0.56 0.53 0.69 0.80 0.85 -
P/RPS 0.16 0.15 0.27 0.50 0.21 0.35 0.60 -58.47%
P/EPS 6.75 6.54 11.43 16.56 37.89 -56.74 -26.32 -
EY 14.82 15.30 8.75 6.04 2.64 -1.76 -3.80 -
DY 7.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.38 0.36 0.43 0.57 0.58 -19.31%

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