[PWF] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -183.21%
YoY- -228.93%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 80,142 65,230 88,368 80,253 105,891 80,868 94,462 -10.35%
PBT 4,129 -3,891 -4,701 -4,683 7,402 2,098 3,445 12.79%
Tax -188 -875 853 522 -2,652 -1,454 1,204 -
NP 3,941 -4,766 -3,848 -4,161 4,750 644 4,649 -10.40%
-
NP to SH 3,998 -4,737 -3,974 -4,247 5,104 600 5,098 -14.92%
-
Tax Rate 4.55% - - - 35.83% 69.30% -34.95% -
Total Cost 76,201 69,996 92,216 84,414 101,141 80,224 89,813 -10.35%
-
Net Worth 303,357 299,909 304,405 309,624 314,842 314,842 313,102 -2.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 1,739 1,739 - -
Div Payout % - - - - 34.08% 289.91% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 303,357 299,909 304,405 309,624 314,842 314,842 313,102 -2.08%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,946 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.92% -7.31% -4.35% -5.18% 4.49% 0.80% 4.92% -
ROE 1.32% -1.58% -1.31% -1.37% 1.62% 0.19% 1.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.50 37.84 50.80 46.14 60.88 46.49 54.31 -9.80%
EPS 2.32 -2.75 -2.28 -2.44 2.93 0.34 2.93 -14.37%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 1.76 1.74 1.75 1.78 1.81 1.81 1.80 -1.48%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.28 32.78 44.41 40.33 53.22 40.64 47.48 -10.35%
EPS 2.01 -2.38 -2.00 -2.13 2.57 0.30 2.56 -14.85%
DPS 0.00 0.00 0.00 0.00 0.87 0.87 0.00 -
NAPS 1.5246 1.5073 1.5299 1.5561 1.5823 1.5823 1.5736 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.45 0.51 0.42 0.705 0.725 0.725 0.76 -
P/RPS 0.97 1.35 0.83 1.53 1.19 1.56 1.40 -21.64%
P/EPS 19.40 -18.56 -18.38 -28.87 24.71 210.18 25.93 -17.54%
EY 5.15 -5.39 -5.44 -3.46 4.05 0.48 3.86 21.13%
DY 0.00 0.00 0.00 0.00 1.38 1.38 0.00 -
P/NAPS 0.26 0.29 0.24 0.40 0.40 0.40 0.42 -27.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.46 0.48 0.51 0.695 0.715 0.76 0.775 -
P/RPS 0.99 1.27 1.00 1.51 1.17 1.63 1.43 -21.68%
P/EPS 19.83 -17.47 -22.32 -28.47 24.37 220.33 26.44 -17.40%
EY 5.04 -5.73 -4.48 -3.51 4.10 0.45 3.78 21.07%
DY 0.00 0.00 0.00 0.00 1.40 1.32 0.00 -
P/NAPS 0.26 0.28 0.29 0.39 0.40 0.42 0.43 -28.42%

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