[PWROOT] QoQ Cumulative Quarter Result on 28-Feb-2009 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 12.76%
YoY- -75.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 115,730 80,962 33,111 138,146 112,435 75,604 30,842 141.27%
PBT 11,988 8,743 2,219 9,367 11,517 6,574 1,631 277.57%
Tax -1,014 -979 -109 392 -2,862 -1,940 -448 72.30%
NP 10,974 7,764 2,110 9,759 8,655 4,634 1,183 340.89%
-
NP to SH 10,966 7,764 2,110 9,759 8,655 4,634 1,183 340.67%
-
Tax Rate 8.46% 11.20% 4.91% -4.18% 24.85% 29.51% 27.47% -
Total Cost 104,756 73,198 31,001 128,387 103,780 70,970 29,659 131.74%
-
Net Worth 189,682 194,099 195,928 191,922 191,006 210,074 198,152 -2.86%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 5,972 - 8,857 2,984 - - -
Div Payout % - 76.92% - 90.77% 34.48% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 189,682 194,099 195,928 191,922 191,006 210,074 198,152 -2.86%
NOSH 296,378 298,615 301,428 295,264 298,448 308,933 295,749 0.14%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 9.48% 9.59% 6.37% 7.06% 7.70% 6.13% 3.84% -
ROE 5.78% 4.00% 1.08% 5.08% 4.53% 2.21% 0.60% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 39.05 27.11 10.98 46.79 37.67 24.47 10.43 140.92%
EPS 3.70 2.60 0.70 3.30 2.90 1.50 0.40 340.05%
DPS 0.00 2.00 0.00 3.00 1.00 0.00 0.00 -
NAPS 0.64 0.65 0.65 0.65 0.64 0.68 0.67 -3.00%
Adjusted Per Share Value based on latest NOSH - 276,800
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 23.82 16.66 6.81 28.43 23.14 15.56 6.35 141.22%
EPS 2.26 1.60 0.43 2.01 1.78 0.95 0.24 345.32%
DPS 0.00 1.23 0.00 1.82 0.61 0.00 0.00 -
NAPS 0.3903 0.3994 0.4032 0.3949 0.3931 0.4323 0.4078 -2.87%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.53 0.47 0.33 0.25 0.28 0.62 0.76 -
P/RPS 1.36 1.73 3.00 0.53 0.74 2.53 7.29 -67.31%
P/EPS 14.32 18.08 47.14 7.56 9.66 41.33 190.00 -82.12%
EY 6.98 5.53 2.12 13.22 10.36 2.42 0.53 456.80%
DY 0.00 4.26 0.00 12.00 3.57 0.00 0.00 -
P/NAPS 0.83 0.72 0.51 0.38 0.44 0.91 1.13 -18.57%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 -
Price 0.57 0.58 0.54 0.32 0.26 0.30 0.64 -
P/RPS 1.46 2.14 4.92 0.68 0.69 1.23 6.14 -61.58%
P/EPS 15.41 22.31 77.14 9.68 8.97 20.00 160.00 -78.95%
EY 6.49 4.48 1.30 10.33 11.15 5.00 0.63 372.77%
DY 0.00 3.45 0.00 9.38 3.85 0.00 0.00 -
P/NAPS 0.89 0.89 0.83 0.49 0.41 0.44 0.96 -4.91%

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