[PWROOT] QoQ Cumulative Quarter Result on 29-Feb-2008 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 38.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 112,435 75,604 30,842 180,498 136,023 92,730 44,461 85.30%
PBT 11,517 6,574 1,631 48,617 37,741 23,495 9,572 13.08%
Tax -2,862 -1,940 -448 -8,717 -8,845 -5,484 -2,216 18.53%
NP 8,655 4,634 1,183 39,900 28,896 18,011 7,356 11.41%
-
NP to SH 8,655 4,634 1,183 39,900 28,896 18,011 7,356 11.41%
-
Tax Rate 24.85% 29.51% 27.47% 17.93% 23.44% 23.34% 23.15% -
Total Cost 103,780 70,970 29,659 140,598 107,127 74,719 37,105 98.14%
-
Net Worth 191,006 210,074 198,152 190,950 180,599 163,980 137,628 24.34%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 2,984 - - 17,100 - - - -
Div Payout % 34.48% - - 42.86% - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 191,006 210,074 198,152 190,950 180,599 163,980 137,628 24.34%
NOSH 298,448 308,933 295,749 285,000 277,846 268,820 237,290 16.46%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.70% 6.13% 3.84% 22.11% 21.24% 19.42% 16.54% -
ROE 4.53% 2.21% 0.60% 20.90% 16.00% 10.98% 5.34% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 37.67 24.47 10.43 63.33 48.96 34.50 18.74 59.07%
EPS 2.90 1.50 0.40 14.00 10.40 6.70 3.10 -4.33%
DPS 1.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.64 0.68 0.67 0.67 0.65 0.61 0.58 6.76%
Adjusted Per Share Value based on latest NOSH - 297,405
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 23.14 15.56 6.35 37.14 27.99 19.08 9.15 85.30%
EPS 1.78 0.95 0.24 8.21 5.95 3.71 1.51 11.55%
DPS 0.61 0.00 0.00 3.52 0.00 0.00 0.00 -
NAPS 0.3931 0.4323 0.4078 0.3929 0.3716 0.3374 0.2832 24.35%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.28 0.62 0.76 0.94 1.00 1.43 1.58 -
P/RPS 0.74 2.53 7.29 1.48 2.04 4.15 8.43 -80.16%
P/EPS 9.66 41.33 190.00 6.71 9.62 21.34 50.97 -66.90%
EY 10.36 2.42 0.53 14.89 10.40 4.69 1.96 202.51%
DY 3.57 0.00 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 0.44 0.91 1.13 1.40 1.54 2.34 2.72 -70.21%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 21/10/08 23/07/08 29/04/08 29/01/08 30/10/07 30/07/07 -
Price 0.26 0.30 0.64 0.81 0.96 1.18 1.60 -
P/RPS 0.69 1.23 6.14 1.28 1.96 3.42 8.54 -81.22%
P/EPS 8.97 20.00 160.00 5.79 9.23 17.61 51.61 -68.75%
EY 11.15 5.00 0.63 17.28 10.83 5.68 1.94 219.83%
DY 3.85 0.00 0.00 7.41 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.96 1.21 1.48 1.93 2.76 -71.85%

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