[PWROOT] QoQ Cumulative Quarter Result on 31-Aug-2011 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 44.21%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 70,697 217,036 158,427 102,845 50,370 184,824 138,212 -36.01%
PBT 7,483 19,372 14,383 8,336 5,961 14,821 10,170 -18.48%
Tax 605 -3,151 -2,662 -8 -186 -2,607 -482 -
NP 8,088 16,221 11,721 8,328 5,775 12,214 9,688 -11.32%
-
NP to SH 7,790 15,846 11,721 8,328 5,775 12,214 9,688 -13.51%
-
Tax Rate -8.08% 16.27% 18.51% 0.10% 3.12% 17.59% 4.74% -
Total Cost 62,609 200,815 146,706 94,517 44,595 172,610 128,524 -38.06%
-
Net Worth 191,753 184,354 185,085 183,199 0 178,726 196,787 -1.71%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - 13,380 5,970 6,106 - 23,830 - -
Div Payout % - 84.44% 50.94% 73.33% - 195.11% - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 191,753 184,354 185,085 183,199 0 178,726 196,787 -1.71%
NOSH 299,615 297,345 298,525 305,333 298,437 297,878 302,749 -0.69%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 11.44% 7.47% 7.40% 8.10% 11.47% 6.61% 7.01% -
ROE 4.06% 8.60% 6.33% 4.55% 0.00% 6.83% 4.92% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 23.60 72.99 53.07 33.68 16.88 62.05 45.65 -35.56%
EPS 2.60 5.30 3.90 2.80 1.90 4.10 3.20 -12.91%
DPS 0.00 4.50 2.00 2.00 0.00 8.00 0.00 -
NAPS 0.64 0.62 0.62 0.60 0.00 0.60 0.65 -1.02%
Adjusted Per Share Value based on latest NOSH - 283,666
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 14.55 44.66 32.60 21.16 10.37 38.03 28.44 -36.00%
EPS 1.60 3.26 2.41 1.71 1.19 2.51 1.99 -13.52%
DPS 0.00 2.75 1.23 1.26 0.00 4.90 0.00 -
NAPS 0.3946 0.3794 0.3809 0.377 0.00 0.3678 0.405 -1.71%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.51 0.52 0.49 0.505 0.595 0.56 0.63 -
P/RPS 2.16 0.71 0.92 1.50 3.53 0.90 1.38 34.77%
P/EPS 19.62 9.76 12.48 18.52 30.75 13.66 19.69 -0.23%
EY 5.10 10.25 8.01 5.40 3.25 7.32 5.08 0.26%
DY 0.00 8.65 4.08 3.96 0.00 14.29 0.00 -
P/NAPS 0.80 0.84 0.79 0.84 0.00 0.93 0.97 -12.04%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 24/07/12 25/04/12 17/01/12 25/10/11 26/07/11 26/04/11 25/01/11 -
Price 0.67 0.54 0.49 0.51 0.57 0.55 0.65 -
P/RPS 2.84 0.74 0.92 1.51 3.38 0.89 1.42 58.67%
P/EPS 25.77 10.13 12.48 18.70 29.46 13.41 20.31 17.18%
EY 3.88 9.87 8.01 5.35 3.39 7.46 4.92 -14.62%
DY 0.00 8.33 4.08 3.92 0.00 14.55 0.00 -
P/NAPS 1.05 0.87 0.79 0.85 0.00 0.92 1.00 3.30%

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