[PWF] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.43%
YoY- 26.49%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 68,846 61,321 71,281 68,313 60,203 64,202 58,322 11.72%
PBT 5,680 -3,798 3,709 2,015 2,229 3,325 1,616 131.70%
Tax -1,984 948 -1,511 -328 -785 -1,375 -408 187.85%
NP 3,696 -2,850 2,198 1,687 1,444 1,950 1,208 111.18%
-
NP to SH 3,180 -2,278 1,754 1,399 1,033 1,950 1,208 90.98%
-
Tax Rate 34.93% - 40.74% 16.28% 35.22% 41.35% 25.25% -
Total Cost 65,150 64,171 69,083 66,626 58,759 62,252 57,114 9.19%
-
Net Worth 105,390 101,109 104,866 92,455 90,539 90,187 60,845 44.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 105,390 101,109 104,866 92,455 90,539 90,187 60,845 44.37%
NOSH 60,919 60,909 60,968 60,826 60,764 60,937 60,845 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.37% -4.65% 3.08% 2.47% 2.40% 3.04% 2.07% -
ROE 3.02% -2.25% 1.67% 1.51% 1.14% 2.16% 1.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 113.01 100.68 116.91 112.31 99.08 105.36 95.85 11.63%
EPS 5.22 -3.74 2.88 2.30 1.70 3.20 1.98 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.72 1.52 1.49 1.48 1.00 44.25%
Adjusted Per Share Value based on latest NOSH - 60,826
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.66 19.29 22.43 21.49 18.94 20.20 18.35 11.72%
EPS 1.00 -0.72 0.55 0.44 0.32 0.61 0.38 90.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.3181 0.3299 0.2909 0.2848 0.2837 0.1914 44.39%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.62 0.60 0.52 0.54 0.69 0.79 -
P/RPS 0.61 0.62 0.51 0.46 0.55 0.65 0.82 -17.94%
P/EPS 13.22 -16.58 20.86 22.61 31.76 21.56 39.79 -52.12%
EY 7.57 -6.03 4.79 4.42 3.15 4.64 2.51 109.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.35 0.34 0.36 0.47 0.79 -36.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.62 0.68 0.47 0.56 0.53 0.69 -
P/RPS 0.58 0.62 0.58 0.42 0.57 0.50 0.72 -13.45%
P/EPS 12.45 -16.58 23.64 20.43 32.94 16.56 34.75 -49.65%
EY 8.03 -6.03 4.23 4.89 3.04 6.04 2.88 98.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.31 0.38 0.36 0.69 -32.88%

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