[PWROOT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Revenue 108,901 383,236 282,793 188,343 0 87,748 0 -
PBT 19,728 51,940 29,955 18,389 0 12,008 0 -
Tax -4,379 -5,411 -4,208 -3,606 0 -2,411 0 -
NP 15,349 46,529 25,747 14,783 0 9,597 0 -
-
NP to SH 14,678 43,085 23,871 14,281 0 9,333 0 -
-
Tax Rate 22.20% 10.42% 14.05% 19.61% - 20.08% - -
Total Cost 93,552 336,707 257,046 173,560 0 78,151 0 -
-
Net Worth 227,658 228,983 226,623 221,811 0 228,809 219,379 3.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Div 8,986 30,129 16,619 10,634 - - - -
Div Payout % 61.22% 69.93% 69.62% 74.47% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Net Worth 227,658 228,983 226,623 221,811 0 228,809 219,379 3.00%
NOSH 299,551 301,293 302,164 303,851 301,064 301,064 300,519 -0.25%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
NP Margin 14.09% 12.14% 9.10% 7.85% 0.00% 10.94% 0.00% -
ROE 6.45% 18.82% 10.53% 6.44% 0.00% 4.08% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
RPS 36.35 127.20 93.59 61.99 0.00 29.15 0.00 -
EPS 4.90 14.30 7.90 4.70 0.00 3.10 0.00 -
DPS 3.00 10.00 5.50 3.50 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.73 0.00 0.76 0.73 3.27%
Adjusted Per Share Value based on latest NOSH - 309,249
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
RPS 22.41 78.86 58.19 38.76 0.00 18.06 0.00 -
EPS 3.02 8.87 4.91 2.94 0.00 1.92 0.00 -
DPS 1.85 6.20 3.42 2.19 0.00 0.00 0.00 -
NAPS 0.4685 0.4712 0.4664 0.4565 0.00 0.4709 0.4514 3.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 30/05/14 31/03/14 -
Price 2.01 1.66 1.51 1.87 2.39 2.19 1.83 -
P/RPS 5.53 1.31 1.61 0.00 0.00 7.51 0.00 -
P/EPS 41.02 11.61 19.11 0.00 0.00 70.65 0.00 -
EY 2.44 8.61 5.23 0.00 0.00 1.42 0.00 -
DY 1.49 6.02 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.18 2.01 0.00 0.00 2.88 2.51 4.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Date 25/08/15 26/05/15 27/02/15 25/11/14 - 30/07/14 - -
Price 2.09 1.83 1.53 1.62 0.00 2.29 0.00 -
P/RPS 5.75 1.44 1.63 0.00 0.00 7.86 0.00 -
P/EPS 42.65 12.80 19.37 0.00 0.00 73.87 0.00 -
EY 2.34 7.81 5.16 0.00 0.00 1.35 0.00 -
DY 1.44 5.46 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.41 2.04 0.00 0.00 3.01 0.00 -

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