[PWF] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.68%
YoY- -39.32%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 51,630 45,269 40,902 43,458 37,232 36,958 37,051 24.68%
PBT 1,616 1,231 -3,489 2,735 3,411 3,112 2,288 -20.64%
Tax -510 -454 745 -928 -1,133 -897 -568 -6.91%
NP 1,106 777 -2,744 1,807 2,278 2,215 1,720 -25.44%
-
NP to SH 1,106 777 -2,744 1,807 2,278 2,215 1,720 -25.44%
-
Tax Rate 31.56% 36.88% - 33.93% 33.22% 28.82% 24.83% -
Total Cost 50,524 44,492 43,646 41,651 34,954 34,743 35,331 26.84%
-
Net Worth 85,684 89,233 85,781 48,765 91,217 91,034 89,167 -2.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 85,684 89,233 85,781 48,765 91,217 91,034 89,167 -2.61%
NOSH 60,769 60,703 59,159 48,765 48,779 48,681 48,725 15.81%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.14% 1.72% -6.71% 4.16% 6.12% 5.99% 4.64% -
ROE 1.29% 0.87% -3.20% 3.71% 2.50% 2.43% 1.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 84.96 74.57 69.14 89.12 76.33 75.92 76.04 7.65%
EPS 1.82 1.28 -4.50 2.97 4.67 4.55 3.53 -35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.47 1.45 1.00 1.87 1.87 1.83 -15.91%
Adjusted Per Share Value based on latest NOSH - 48,765
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.24 14.24 12.87 13.67 11.71 11.63 11.66 24.64%
EPS 0.35 0.24 -0.86 0.57 0.72 0.70 0.54 -25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2696 0.2807 0.2699 0.1534 0.287 0.2864 0.2805 -2.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.84 0.94 1.15 1.31 1.12 1.06 0.71 -
P/RPS 0.99 1.26 1.66 1.47 1.47 1.40 0.93 4.24%
P/EPS 46.15 73.44 -24.79 35.35 23.98 23.30 20.11 73.71%
EY 2.17 1.36 -4.03 2.83 4.17 4.29 4.97 -42.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.79 1.31 0.60 0.57 0.39 33.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 20/10/04 29/06/04 27/02/04 27/11/03 29/08/03 30/05/03 -
Price 0.80 0.85 0.93 1.06 1.35 1.28 0.82 -
P/RPS 0.94 1.14 1.35 1.19 1.77 1.69 1.08 -8.81%
P/EPS 43.96 66.41 -20.05 28.61 28.91 28.13 23.23 52.81%
EY 2.28 1.51 -4.99 3.50 3.46 3.55 4.30 -34.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.64 1.06 0.72 0.68 0.45 17.01%

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