[PWROOT] QoQ Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 35.35%
YoY- 116.98%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 0 158,860 87,821 279,355 203,430 133,341 70,697 -
PBT 0 26,771 14,385 41,963 31,354 18,803 7,483 -
Tax 0 -6,596 -3,903 -6,685 -5,427 -1,418 605 -
NP 0 20,175 10,482 35,278 25,927 17,385 8,088 -
-
NP to SH 0 19,511 9,928 34,383 25,403 16,910 7,790 -
-
Tax Rate - 24.64% 27.13% 15.93% 17.31% 7.54% -8.08% -
Total Cost 0 138,685 77,339 244,077 177,503 115,956 62,609 -
-
Net Worth 0 225,126 213,602 203,308 203,224 196,276 191,753 -
Dividend
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - 12,006 - 20,928 8,965 9,058 - -
Div Payout % - 61.54% - 60.87% 35.29% 53.57% - -
Equity
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 0 225,126 213,602 203,308 203,224 196,276 191,753 -
NOSH 300,169 300,169 300,848 298,982 298,858 301,964 299,615 0.13%
Ratio Analysis
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.00% 12.70% 11.94% 12.63% 12.74% 13.04% 11.44% -
ROE 0.00% 8.67% 4.65% 16.91% 12.50% 8.62% 4.06% -
Per Share
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 0.00 52.92 29.19 93.44 68.07 44.16 23.60 -
EPS 0.00 6.50 3.30 11.50 8.50 5.60 2.60 -
DPS 0.00 4.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 0.00 0.75 0.71 0.68 0.68 0.65 0.64 -
Adjusted Per Share Value based on latest NOSH - 299,333
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 0.00 32.69 18.07 57.49 41.86 27.44 14.55 -
EPS 0.00 4.02 2.04 7.08 5.23 3.48 1.60 -
DPS 0.00 2.47 0.00 4.31 1.85 1.86 0.00 -
NAPS 0.00 0.4633 0.4396 0.4184 0.4182 0.4039 0.3946 -
Price Multiplier on Financial Quarter End Date
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 30/09/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.95 1.79 1.92 1.47 0.96 1.05 0.51 -
P/RPS 0.00 3.38 6.58 1.57 1.41 2.38 2.16 -
P/EPS 0.00 27.54 58.18 12.78 11.29 18.75 19.62 -
EY 0.00 3.63 1.72 7.82 8.85 5.33 5.10 -
DY 0.00 2.23 0.00 4.76 3.13 2.86 0.00 -
P/NAPS 0.00 2.39 2.70 2.16 1.41 1.62 0.80 -
Price Multiplier on Announcement Date
30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date - 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 -
Price 0.00 1.90 2.07 1.57 1.23 1.01 0.67 -
P/RPS 0.00 3.59 7.09 1.68 1.81 2.29 2.84 -
P/EPS 0.00 29.23 62.73 13.65 14.47 18.04 25.77 -
EY 0.00 3.42 1.59 7.32 6.91 5.54 3.88 -
DY 0.00 2.11 0.00 4.46 2.44 2.97 0.00 -
P/NAPS 0.00 2.53 2.92 2.31 1.81 1.55 1.05 -

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