[PWF] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -42.24%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 43,458 37,232 36,958 37,051 42,624 40,022 39,540 6.48%
PBT 2,735 3,411 3,112 2,288 4,833 2,152 1,623 41.47%
Tax -928 -1,133 -897 -568 -1,855 12 -251 138.53%
NP 1,807 2,278 2,215 1,720 2,978 2,164 1,372 20.09%
-
NP to SH 1,807 2,278 2,215 1,720 2,978 2,164 1,372 20.09%
-
Tax Rate 33.93% 33.22% 28.82% 24.83% 38.38% -0.56% 15.47% -
Total Cost 41,651 34,954 34,743 35,331 39,646 37,858 38,168 5.97%
-
Net Worth 48,765 91,217 91,034 89,167 87,361 84,155 82,709 -29.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 48,765 91,217 91,034 89,167 87,361 84,155 82,709 -29.61%
NOSH 48,765 48,779 48,681 48,725 48,265 48,088 48,652 0.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.16% 6.12% 5.99% 4.64% 6.99% 5.41% 3.47% -
ROE 3.71% 2.50% 2.43% 1.93% 3.41% 2.57% 1.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.12 76.33 75.92 76.04 88.31 83.23 81.27 6.32%
EPS 2.97 4.67 4.55 3.53 6.17 4.50 2.82 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.87 1.87 1.83 1.81 1.75 1.70 -29.72%
Adjusted Per Share Value based on latest NOSH - 48,725
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.67 11.71 11.63 11.66 13.41 12.59 12.44 6.46%
EPS 0.57 0.72 0.70 0.54 0.94 0.68 0.43 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.287 0.2864 0.2805 0.2748 0.2648 0.2602 -29.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.12 1.06 0.71 0.82 0.76 1.10 -
P/RPS 1.47 1.47 1.40 0.93 0.93 0.91 1.35 5.82%
P/EPS 35.35 23.98 23.30 20.11 13.29 16.89 39.01 -6.34%
EY 2.83 4.17 4.29 4.97 7.52 5.92 2.56 6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.60 0.57 0.39 0.45 0.43 0.65 59.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.06 1.35 1.28 0.82 0.69 0.82 1.00 -
P/RPS 1.19 1.77 1.69 1.08 0.78 0.99 1.23 -2.17%
P/EPS 28.61 28.91 28.13 23.23 11.18 18.22 35.46 -13.29%
EY 3.50 3.46 3.55 4.30 8.94 5.49 2.82 15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.72 0.68 0.45 0.38 0.47 0.59 47.62%

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