[PWROOT] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -93.52%
YoY- -69.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 424,577 343,996 228,880 109,226 399,301 307,706 204,391 62.87%
PBT 10,642 20,760 14,050 3,162 54,761 41,086 25,701 -44.47%
Tax -579 -1,111 -975 -74 -7,544 -4,092 -2,219 -59.20%
NP 10,063 19,649 13,075 3,088 47,217 36,994 23,482 -43.18%
-
NP to SH 9,436 18,949 12,533 2,822 43,526 34,167 21,636 -42.51%
-
Tax Rate 5.44% 5.35% 6.94% 2.34% 13.78% 9.96% 8.63% -
Total Cost 414,514 324,347 215,805 106,138 352,084 270,712 180,909 73.88%
-
Net Worth 213,488 229,621 236,083 241,437 232,956 233,120 237,395 -6.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 30,729 29,106 21,021 12,542 35,249 23,005 15,025 61.19%
Div Payout % 325.66% 153.61% 167.73% 444.44% 80.99% 67.33% 69.44% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 213,488 229,621 236,083 241,437 232,956 233,120 237,395 -6.83%
NOSH 330,221 330,148 330,108 313,555 306,521 329,291 300,500 6.49%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.37% 5.71% 5.71% 2.83% 11.82% 12.02% 11.49% -
ROE 4.42% 8.25% 5.31% 1.17% 18.68% 14.66% 9.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 131.26 106.37 70.77 34.83 130.27 100.32 68.02 55.06%
EPS 2.90 5.90 3.90 0.90 14.20 11.30 7.20 -45.49%
DPS 9.50 9.00 6.50 4.00 11.50 7.50 5.00 53.46%
NAPS 0.66 0.71 0.73 0.77 0.76 0.76 0.79 -11.30%
Adjusted Per Share Value based on latest NOSH - 313,555
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 87.37 70.79 47.10 22.48 82.17 63.32 42.06 62.87%
EPS 1.94 3.90 2.58 0.58 8.96 7.03 4.45 -42.53%
DPS 6.32 5.99 4.33 2.58 7.25 4.73 3.09 61.19%
NAPS 0.4393 0.4725 0.4858 0.4968 0.4794 0.4797 0.4885 -6.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.41 1.88 2.08 2.39 2.33 2.05 2.06 -
P/RPS 1.07 1.77 2.94 6.86 1.79 2.04 3.03 -50.07%
P/EPS 48.33 32.09 53.67 265.56 16.41 18.40 28.61 41.88%
EY 2.07 3.12 1.86 0.38 6.09 5.43 3.50 -29.56%
DY 6.74 4.79 3.13 1.67 4.94 3.66 2.43 97.53%
P/NAPS 2.14 2.65 2.85 3.10 3.07 2.70 2.61 -12.40%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 -
Price 1.51 1.67 2.01 2.05 2.57 2.20 2.10 -
P/RPS 1.15 1.57 2.84 5.88 1.97 2.19 3.09 -48.29%
P/EPS 51.76 28.50 51.87 227.78 18.10 19.75 29.17 46.61%
EY 1.93 3.51 1.93 0.44 5.53 5.06 3.43 -31.86%
DY 6.29 5.39 3.23 1.95 4.47 3.41 2.38 91.26%
P/NAPS 2.29 2.35 2.75 2.66 3.38 2.89 2.66 -9.51%

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