[PWF] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 750.67%
YoY- 44.92%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 65,230 88,368 80,253 105,891 80,868 94,462 90,135 -19.40%
PBT -3,891 -4,701 -4,683 7,402 2,098 3,445 7,757 -
Tax -875 853 522 -2,652 -1,454 1,204 -4,453 -66.23%
NP -4,766 -3,848 -4,161 4,750 644 4,649 3,304 -
-
NP to SH -4,737 -3,974 -4,247 5,104 600 5,098 3,294 -
-
Tax Rate - - - 35.83% 69.30% -34.95% 57.41% -
Total Cost 69,996 92,216 84,414 101,141 80,224 89,813 86,831 -13.39%
-
Net Worth 299,909 304,405 309,624 314,842 314,842 313,102 303,357 -0.75%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 1,739 1,739 - 2,585 -
Div Payout % - - - 34.08% 289.91% - 78.49% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 299,909 304,405 309,624 314,842 314,842 313,102 303,357 -0.75%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,946 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.31% -4.35% -5.18% 4.49% 0.80% 4.92% 3.67% -
ROE -1.58% -1.31% -1.37% 1.62% 0.19% 1.63% 1.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 37.84 50.80 46.14 60.88 46.49 54.31 52.29 -19.41%
EPS -2.75 -2.28 -2.44 2.93 0.34 2.93 1.91 -
DPS 0.00 0.00 0.00 1.00 1.00 0.00 1.50 -
NAPS 1.74 1.75 1.78 1.81 1.81 1.80 1.76 -0.75%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.78 44.41 40.33 53.22 40.64 47.48 45.30 -19.41%
EPS -2.38 -2.00 -2.13 2.57 0.30 2.56 1.66 -
DPS 0.00 0.00 0.00 0.87 0.87 0.00 1.30 -
NAPS 1.5073 1.5299 1.5561 1.5823 1.5823 1.5736 1.5246 -0.75%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.51 0.42 0.705 0.725 0.725 0.76 0.745 -
P/RPS 1.35 0.83 1.53 1.19 1.56 1.40 1.42 -3.31%
P/EPS -18.56 -18.38 -28.87 24.71 210.18 25.93 38.98 -
EY -5.39 -5.44 -3.46 4.05 0.48 3.86 2.57 -
DY 0.00 0.00 0.00 1.38 1.38 0.00 2.01 -
P/NAPS 0.29 0.24 0.40 0.40 0.40 0.42 0.42 -21.89%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.48 0.51 0.695 0.715 0.76 0.775 0.845 -
P/RPS 1.27 1.00 1.51 1.17 1.63 1.43 1.62 -14.99%
P/EPS -17.47 -22.32 -28.47 24.37 220.33 26.44 44.22 -
EY -5.73 -4.48 -3.51 4.10 0.45 3.78 2.26 -
DY 0.00 0.00 0.00 1.40 1.32 0.00 1.78 -
P/NAPS 0.28 0.29 0.39 0.40 0.42 0.43 0.48 -30.20%

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