[PWF] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -137.13%
YoY- -216.82%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 279,535 200,017 130,167 61,321 263,998 192,718 124,405 71.30%
PBT 6,596 3,506 1,882 -3,798 11,278 7,569 5,554 12.11%
Tax -2,492 -1,525 -1,036 948 -3,758 -2,247 -1,919 18.97%
NP 4,104 1,981 846 -2,850 7,520 5,322 3,635 8.40%
-
NP to SH 4,188 2,502 902 -2,278 6,136 4,382 2,983 25.30%
-
Tax Rate 37.78% 43.50% 55.05% - 33.32% 29.69% 34.55% -
Total Cost 275,431 198,036 129,321 64,171 256,478 187,396 120,770 73.00%
-
Net Worth 99,266 103,489 105,436 101,109 99,253 92,637 90,707 6.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,044 - - - 3,044 - - -
Div Payout % 72.71% - - - 49.62% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 99,266 103,489 105,436 101,109 99,253 92,637 90,707 6.17%
NOSH 60,899 60,875 60,945 60,909 60,891 60,945 60,877 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.47% 0.99% 0.65% -4.65% 2.85% 2.76% 2.92% -
ROE 4.22% 2.42% 0.86% -2.25% 6.18% 4.73% 3.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 459.01 328.57 213.58 100.68 433.55 316.21 204.35 71.26%
EPS 6.88 4.11 1.48 -3.74 10.07 7.19 4.90 25.31%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.63 1.70 1.73 1.66 1.63 1.52 1.49 6.15%
Adjusted Per Share Value based on latest NOSH - 60,909
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 87.94 62.93 40.95 19.29 83.05 60.63 39.14 71.29%
EPS 1.32 0.79 0.28 -0.72 1.93 1.38 0.94 25.32%
DPS 0.96 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.3123 0.3256 0.3317 0.3181 0.3123 0.2914 0.2854 6.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.61 0.69 0.62 0.60 0.52 0.54 -
P/RPS 0.12 0.19 0.32 0.62 0.14 0.16 0.26 -40.19%
P/EPS 8.29 14.84 46.62 -16.58 5.95 7.23 11.02 -17.24%
EY 12.06 6.74 2.14 -6.03 16.79 13.83 9.07 20.85%
DY 8.77 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.35 0.36 0.40 0.37 0.37 0.34 0.36 -1.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/03/07 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.61 0.61 0.65 0.62 0.68 0.47 0.56 -
P/RPS 0.13 0.19 0.30 0.62 0.16 0.15 0.27 -38.48%
P/EPS 8.87 14.84 43.92 -16.58 6.75 6.54 11.43 -15.51%
EY 11.27 6.74 2.28 -6.03 14.82 15.30 8.75 18.32%
DY 8.20 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.37 0.36 0.38 0.37 0.42 0.31 0.38 -1.75%

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