[PWROOT] QoQ Cumulative Quarter Result on 31-Aug-2009 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 267.96%
YoY- 67.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 49,695 153,092 115,730 80,962 33,111 138,146 112,435 -42.00%
PBT 5,232 13,302 11,988 8,743 2,219 9,367 11,517 -40.93%
Tax -666 -3,167 -1,014 -979 -109 392 -2,862 -62.20%
NP 4,566 10,135 10,974 7,764 2,110 9,759 8,655 -34.73%
-
NP to SH 4,566 10,135 10,966 7,764 2,110 9,759 8,655 -34.73%
-
Tax Rate 12.73% 23.81% 8.46% 11.20% 4.91% -4.18% 24.85% -
Total Cost 45,129 142,957 104,756 73,198 31,001 128,387 103,780 -42.63%
-
Net Worth 197,859 190,776 189,682 194,099 195,928 191,922 191,006 2.38%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 11,923 - 5,972 - 8,857 2,984 -
Div Payout % - 117.65% - 76.92% - 90.77% 34.48% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 197,859 190,776 189,682 194,099 195,928 191,922 191,006 2.38%
NOSH 304,400 298,088 296,378 298,615 301,428 295,264 298,448 1.32%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.19% 6.62% 9.48% 9.59% 6.37% 7.06% 7.70% -
ROE 2.31% 5.31% 5.78% 4.00% 1.08% 5.08% 4.53% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 16.33 51.36 39.05 27.11 10.98 46.79 37.67 -42.75%
EPS 1.50 3.40 3.70 2.60 0.70 3.30 2.90 -35.58%
DPS 0.00 4.00 0.00 2.00 0.00 3.00 1.00 -
NAPS 0.65 0.64 0.64 0.65 0.65 0.65 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 297,578
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 10.23 31.50 23.82 16.66 6.81 28.43 23.14 -41.99%
EPS 0.94 2.09 2.26 1.60 0.43 2.01 1.78 -34.69%
DPS 0.00 2.45 0.00 1.23 0.00 1.82 0.61 -
NAPS 0.4072 0.3926 0.3903 0.3994 0.4032 0.3949 0.3931 2.37%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.58 0.51 0.53 0.47 0.33 0.25 0.28 -
P/RPS 3.55 0.99 1.36 1.73 3.00 0.53 0.74 184.71%
P/EPS 38.67 15.00 14.32 18.08 47.14 7.56 9.66 152.32%
EY 2.59 6.67 6.98 5.53 2.12 13.22 10.36 -60.34%
DY 0.00 7.84 0.00 4.26 0.00 12.00 3.57 -
P/NAPS 0.89 0.80 0.83 0.72 0.51 0.38 0.44 60.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 -
Price 0.55 0.60 0.57 0.58 0.54 0.32 0.26 -
P/RPS 3.37 1.17 1.46 2.14 4.92 0.68 0.69 188.14%
P/EPS 36.67 17.65 15.41 22.31 77.14 9.68 8.97 155.88%
EY 2.73 5.67 6.49 4.48 1.30 10.33 11.15 -60.89%
DY 0.00 6.67 0.00 3.45 0.00 9.38 3.85 -
P/NAPS 0.85 0.94 0.89 0.89 0.83 0.49 0.41 62.66%

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