[PWROOT] QoQ Cumulative Quarter Result on 31-Aug-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 96.52%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 0 234,752 0 158,860 87,821 279,355 203,430 -
PBT 0 38,932 0 26,771 14,385 41,963 31,354 -
Tax 0 -10,014 0 -6,596 -3,903 -6,685 -5,427 -
NP 0 28,918 0 20,175 10,482 35,278 25,927 -
-
NP to SH 0 28,184 0 19,511 9,928 34,383 25,403 -
-
Tax Rate - 25.72% - 24.64% 27.13% 15.93% 17.31% -
Total Cost 0 205,834 0 138,685 77,339 244,077 177,503 -
-
Net Worth 0 221,874 0 225,126 213,602 203,308 203,224 -
Dividend
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - 11,993 - 12,006 - 20,928 8,965 -
Div Payout % - 42.55% - 61.54% - 60.87% 35.29% -
Equity
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 0 221,874 0 225,126 213,602 203,308 203,224 -
NOSH 299,829 299,829 300,169 300,169 300,848 298,982 298,858 0.29%
Ratio Analysis
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 0.00% 12.32% 0.00% 12.70% 11.94% 12.63% 12.74% -
ROE 0.00% 12.70% 0.00% 8.67% 4.65% 16.91% 12.50% -
Per Share
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 0.00 78.30 0.00 52.92 29.19 93.44 68.07 -
EPS 0.00 9.40 0.00 6.50 3.30 11.50 8.50 -
DPS 0.00 4.00 0.00 4.00 0.00 7.00 3.00 -
NAPS 0.00 0.74 0.00 0.75 0.71 0.68 0.68 -
Adjusted Per Share Value based on latest NOSH - 299,468
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 0.00 48.31 0.00 32.69 18.07 57.49 41.86 -
EPS 0.00 5.80 0.00 4.02 2.04 7.08 5.23 -
DPS 0.00 2.47 0.00 2.47 0.00 4.31 1.85 -
NAPS 0.00 0.4566 0.00 0.4633 0.4396 0.4184 0.4182 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/12/13 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.98 1.83 1.95 1.79 1.92 1.47 0.96 -
P/RPS 0.00 2.34 0.00 3.38 6.58 1.57 1.41 -
P/EPS 0.00 19.47 0.00 27.54 58.18 12.78 11.29 -
EY 0.00 5.14 0.00 3.63 1.72 7.82 8.85 -
DY 0.00 2.19 0.00 2.23 0.00 4.76 3.13 -
P/NAPS 0.00 2.47 0.00 2.39 2.70 2.16 1.41 -
Price Multiplier on Announcement Date
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date - 29/01/14 - 29/10/13 30/07/13 29/04/13 30/01/13 -
Price 0.00 2.15 0.00 1.90 2.07 1.57 1.23 -
P/RPS 0.00 2.75 0.00 3.59 7.09 1.68 1.81 -
P/EPS 0.00 22.87 0.00 29.23 62.73 13.65 14.47 -
EY 0.00 4.37 0.00 3.42 1.59 7.32 6.91 -
DY 0.00 1.86 0.00 2.11 0.00 4.46 2.44 -
P/NAPS 0.00 2.91 0.00 2.53 2.92 2.31 1.81 -

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