[PWROOT] QoQ Cumulative Quarter Result on 31-May-2011 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -52.72%
YoY- 26.48%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 217,036 158,427 102,845 50,370 184,824 138,212 99,494 68.27%
PBT 19,372 14,383 8,336 5,961 14,821 10,170 9,246 63.81%
Tax -3,151 -2,662 -8 -186 -2,607 -482 -694 174.44%
NP 16,221 11,721 8,328 5,775 12,214 9,688 8,552 53.28%
-
NP to SH 15,846 11,721 8,328 5,775 12,214 9,688 8,552 50.91%
-
Tax Rate 16.27% 18.51% 0.10% 3.12% 17.59% 4.74% 7.51% -
Total Cost 200,815 146,706 94,517 44,595 172,610 128,524 90,942 69.65%
-
Net Worth 184,354 185,085 183,199 0 178,726 196,787 191,682 -2.56%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 13,380 5,970 6,106 - 23,830 - 176 1699.32%
Div Payout % 84.44% 50.94% 73.33% - 195.11% - 2.07% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 184,354 185,085 183,199 0 178,726 196,787 191,682 -2.56%
NOSH 297,345 298,525 305,333 298,437 297,878 302,749 294,896 0.55%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.47% 7.40% 8.10% 11.47% 6.61% 7.01% 8.60% -
ROE 8.60% 6.33% 4.55% 0.00% 6.83% 4.92% 4.46% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 72.99 53.07 33.68 16.88 62.05 45.65 33.74 67.34%
EPS 5.30 3.90 2.80 1.90 4.10 3.20 2.90 49.53%
DPS 4.50 2.00 2.00 0.00 8.00 0.00 0.06 1683.13%
NAPS 0.62 0.62 0.60 0.00 0.60 0.65 0.65 -3.10%
Adjusted Per Share Value based on latest NOSH - 298,437
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 44.66 32.60 21.16 10.37 38.03 28.44 20.47 68.29%
EPS 3.26 2.41 1.71 1.19 2.51 1.99 1.76 50.88%
DPS 2.75 1.23 1.26 0.00 4.90 0.00 0.04 1582.55%
NAPS 0.3794 0.3809 0.377 0.00 0.3678 0.405 0.3945 -2.57%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.52 0.49 0.505 0.595 0.56 0.63 0.60 -
P/RPS 0.71 0.92 1.50 3.53 0.90 1.38 1.78 -45.84%
P/EPS 9.76 12.48 18.52 30.75 13.66 19.69 20.69 -39.42%
EY 10.25 8.01 5.40 3.25 7.32 5.08 4.83 65.21%
DY 8.65 4.08 3.96 0.00 14.29 0.00 0.10 1861.21%
P/NAPS 0.84 0.79 0.84 0.00 0.93 0.97 0.92 -5.88%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 17/01/12 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 -
Price 0.54 0.49 0.51 0.57 0.55 0.65 0.70 -
P/RPS 0.74 0.92 1.51 3.38 0.89 1.42 2.07 -49.66%
P/EPS 10.13 12.48 18.70 29.46 13.41 20.31 24.14 -43.97%
EY 9.87 8.01 5.35 3.39 7.46 4.92 4.14 78.55%
DY 8.33 4.08 3.92 0.00 14.55 0.00 0.09 1951.79%
P/NAPS 0.87 0.79 0.85 0.00 0.92 1.00 1.08 -13.43%

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