[PWF] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -251.85%
YoY- -259.53%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 58,322 51,630 45,269 40,902 43,458 37,232 36,958 35.35%
PBT 1,616 1,616 1,231 -3,489 2,735 3,411 3,112 -35.26%
Tax -408 -510 -454 745 -928 -1,133 -897 -40.71%
NP 1,208 1,106 777 -2,744 1,807 2,278 2,215 -33.12%
-
NP to SH 1,208 1,106 777 -2,744 1,807 2,278 2,215 -33.12%
-
Tax Rate 25.25% 31.56% 36.88% - 33.93% 33.22% 28.82% -
Total Cost 57,114 50,524 44,492 43,646 41,651 34,954 34,743 39.07%
-
Net Worth 60,845 85,684 89,233 85,781 48,765 91,217 91,034 -23.46%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 60,845 85,684 89,233 85,781 48,765 91,217 91,034 -23.46%
NOSH 60,845 60,769 60,703 59,159 48,765 48,779 48,681 15.95%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.07% 2.14% 1.72% -6.71% 4.16% 6.12% 5.99% -
ROE 1.99% 1.29% 0.87% -3.20% 3.71% 2.50% 2.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 95.85 84.96 74.57 69.14 89.12 76.33 75.92 16.73%
EPS 1.98 1.82 1.28 -4.50 2.97 4.67 4.55 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.41 1.47 1.45 1.00 1.87 1.87 -33.99%
Adjusted Per Share Value based on latest NOSH - 59,159
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.35 16.24 14.24 12.87 13.67 11.71 11.63 35.34%
EPS 0.38 0.35 0.24 -0.86 0.57 0.72 0.70 -33.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.2696 0.2807 0.2699 0.1534 0.287 0.2864 -23.46%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.84 0.94 1.15 1.31 1.12 1.06 -
P/RPS 0.82 0.99 1.26 1.66 1.47 1.47 1.40 -29.88%
P/EPS 39.79 46.15 73.44 -24.79 35.35 23.98 23.30 42.63%
EY 2.51 2.17 1.36 -4.03 2.83 4.17 4.29 -29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.64 0.79 1.31 0.60 0.57 24.18%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 20/10/04 29/06/04 27/02/04 27/11/03 29/08/03 -
Price 0.69 0.80 0.85 0.93 1.06 1.35 1.28 -
P/RPS 0.72 0.94 1.14 1.35 1.19 1.77 1.69 -43.23%
P/EPS 34.75 43.96 66.41 -20.05 28.61 28.91 28.13 15.05%
EY 2.88 2.28 1.51 -4.99 3.50 3.46 3.55 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.58 0.64 1.06 0.72 0.68 0.97%

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