[PWROOT] QoQ Cumulative Quarter Result on 31-Aug-2012 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 117.07%
YoY- 103.05%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 87,821 279,355 203,430 133,341 70,697 217,036 158,427 -32.49%
PBT 14,385 41,963 31,354 18,803 7,483 19,372 14,383 0.00%
Tax -3,903 -6,685 -5,427 -1,418 605 -3,151 -2,662 29.03%
NP 10,482 35,278 25,927 17,385 8,088 16,221 11,721 -7.17%
-
NP to SH 9,928 34,383 25,403 16,910 7,790 15,846 11,721 -10.46%
-
Tax Rate 27.13% 15.93% 17.31% 7.54% -8.08% 16.27% 18.51% -
Total Cost 77,339 244,077 177,503 115,956 62,609 200,815 146,706 -34.71%
-
Net Worth 213,602 203,308 203,224 196,276 191,753 184,354 185,085 10.01%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - 20,928 8,965 9,058 - 13,380 5,970 -
Div Payout % - 60.87% 35.29% 53.57% - 84.44% 50.94% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 213,602 203,308 203,224 196,276 191,753 184,354 185,085 10.01%
NOSH 300,848 298,982 298,858 301,964 299,615 297,345 298,525 0.51%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 11.94% 12.63% 12.74% 13.04% 11.44% 7.47% 7.40% -
ROE 4.65% 16.91% 12.50% 8.62% 4.06% 8.60% 6.33% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 29.19 93.44 68.07 44.16 23.60 72.99 53.07 -32.84%
EPS 3.30 11.50 8.50 5.60 2.60 5.30 3.90 -10.53%
DPS 0.00 7.00 3.00 3.00 0.00 4.50 2.00 -
NAPS 0.71 0.68 0.68 0.65 0.64 0.62 0.62 9.44%
Adjusted Per Share Value based on latest NOSH - 304,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 18.07 57.49 41.86 27.44 14.55 44.66 32.60 -32.49%
EPS 2.04 7.08 5.23 3.48 1.60 3.26 2.41 -10.50%
DPS 0.00 4.31 1.85 1.86 0.00 2.75 1.23 -
NAPS 0.4396 0.4184 0.4182 0.4039 0.3946 0.3794 0.3809 10.01%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.92 1.47 0.96 1.05 0.51 0.52 0.49 -
P/RPS 6.58 1.57 1.41 2.38 2.16 0.71 0.92 270.77%
P/EPS 58.18 12.78 11.29 18.75 19.62 9.76 12.48 178.80%
EY 1.72 7.82 8.85 5.33 5.10 10.25 8.01 -64.10%
DY 0.00 4.76 3.13 2.86 0.00 8.65 4.08 -
P/NAPS 2.70 2.16 1.41 1.62 0.80 0.84 0.79 126.72%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 -
Price 2.07 1.57 1.23 1.01 0.67 0.54 0.49 -
P/RPS 7.09 1.68 1.81 2.29 2.84 0.74 0.92 289.67%
P/EPS 62.73 13.65 14.47 18.04 25.77 10.13 12.48 193.14%
EY 1.59 7.32 6.91 5.54 3.88 9.87 8.01 -65.93%
DY 0.00 4.46 2.44 2.97 0.00 8.33 4.08 -
P/NAPS 2.92 2.31 1.81 1.55 1.05 0.87 0.79 138.86%

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