[PWROOT] QoQ Cumulative Quarter Result on 28-Feb-2011 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 26.07%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 158,427 102,845 50,370 184,824 138,212 99,494 49,695 116.45%
PBT 14,383 8,336 5,961 14,821 10,170 9,246 5,232 96.11%
Tax -2,662 -8 -186 -2,607 -482 -694 -666 151.64%
NP 11,721 8,328 5,775 12,214 9,688 8,552 4,566 87.37%
-
NP to SH 11,721 8,328 5,775 12,214 9,688 8,552 4,566 87.37%
-
Tax Rate 18.51% 0.10% 3.12% 17.59% 4.74% 7.51% 12.73% -
Total Cost 146,706 94,517 44,595 172,610 128,524 90,942 45,129 119.28%
-
Net Worth 185,085 183,199 0 178,726 196,787 191,682 197,859 -4.34%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 5,970 6,106 - 23,830 - 176 - -
Div Payout % 50.94% 73.33% - 195.11% - 2.07% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 185,085 183,199 0 178,726 196,787 191,682 197,859 -4.34%
NOSH 298,525 305,333 298,437 297,878 302,749 294,896 304,400 -1.28%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.40% 8.10% 11.47% 6.61% 7.01% 8.60% 9.19% -
ROE 6.33% 4.55% 0.00% 6.83% 4.92% 4.46% 2.31% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 53.07 33.68 16.88 62.05 45.65 33.74 16.33 119.24%
EPS 3.90 2.80 1.90 4.10 3.20 2.90 1.50 88.97%
DPS 2.00 2.00 0.00 8.00 0.00 0.06 0.00 -
NAPS 0.62 0.60 0.00 0.60 0.65 0.65 0.65 -3.09%
Adjusted Per Share Value based on latest NOSH - 315,624
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 32.60 21.16 10.37 38.03 28.44 20.47 10.23 116.39%
EPS 2.41 1.71 1.19 2.51 1.99 1.76 0.94 87.21%
DPS 1.23 1.26 0.00 4.90 0.00 0.04 0.00 -
NAPS 0.3809 0.377 0.00 0.3678 0.405 0.3945 0.4072 -4.34%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.49 0.505 0.595 0.56 0.63 0.60 0.58 -
P/RPS 0.92 1.50 3.53 0.90 1.38 1.78 3.55 -59.31%
P/EPS 12.48 18.52 30.75 13.66 19.69 20.69 38.67 -52.91%
EY 8.01 5.40 3.25 7.32 5.08 4.83 2.59 112.12%
DY 4.08 3.96 0.00 14.29 0.00 0.10 0.00 -
P/NAPS 0.79 0.84 0.00 0.93 0.97 0.92 0.89 -7.63%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 17/01/12 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 -
Price 0.49 0.51 0.57 0.55 0.65 0.70 0.55 -
P/RPS 0.92 1.51 3.38 0.89 1.42 2.07 3.37 -57.88%
P/EPS 12.48 18.70 29.46 13.41 20.31 24.14 36.67 -51.22%
EY 8.01 5.35 3.39 7.46 4.92 4.14 2.73 104.81%
DY 4.08 3.92 0.00 14.55 0.00 0.09 0.00 -
P/NAPS 0.79 0.85 0.00 0.92 1.00 1.08 0.85 -4.75%

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