[PWROOT] QoQ Quarter Result on 28-Feb-2011 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 122.36%
YoY- 401.07%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 55,582 52,475 50,370 46,612 38,718 49,799 49,695 7.74%
PBT 6,047 2,375 5,961 4,651 924 4,014 5,232 10.12%
Tax -1,434 178 -186 -2,125 212 -28 -666 66.66%
NP 4,613 2,553 5,775 2,526 1,136 3,986 4,566 0.68%
-
NP to SH 4,613 2,553 5,775 2,526 1,136 3,986 4,566 0.68%
-
Tax Rate 23.71% -7.49% 3.12% 45.69% -22.94% 0.70% 12.73% -
Total Cost 50,969 49,922 44,595 44,086 37,582 45,813 45,129 8.44%
-
Net Worth 190,670 170,200 0 189,375 184,599 199,299 197,859 -2.43%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - 56 - 6,312 - 183 - -
Div Payout % - 2.22% - 249.90% - 4.62% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 190,670 170,200 0 189,375 184,599 199,299 197,859 -2.43%
NOSH 307,533 283,666 298,437 315,624 283,999 306,615 304,400 0.68%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 8.30% 4.87% 11.47% 5.42% 2.93% 8.00% 9.19% -
ROE 2.42% 1.50% 0.00% 1.33% 0.62% 2.00% 2.31% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 18.07 18.50 16.88 14.77 13.63 16.24 16.33 6.97%
EPS 1.50 0.90 1.90 0.80 0.40 1.30 1.50 0.00%
DPS 0.00 0.02 0.00 2.00 0.00 0.06 0.00 -
NAPS 0.62 0.60 0.00 0.60 0.65 0.65 0.65 -3.09%
Adjusted Per Share Value based on latest NOSH - 315,624
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 11.44 10.80 10.37 9.59 7.97 10.25 10.23 7.73%
EPS 0.95 0.53 1.19 0.52 0.23 0.82 0.94 0.70%
DPS 0.00 0.01 0.00 1.30 0.00 0.04 0.00 -
NAPS 0.3924 0.3502 0.00 0.3897 0.3799 0.4101 0.4072 -2.43%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.49 0.505 0.595 0.56 0.63 0.60 0.58 -
P/RPS 2.71 2.73 3.53 3.79 4.62 3.69 3.55 -16.45%
P/EPS 32.67 56.11 30.75 69.97 157.50 46.15 38.67 -10.62%
EY 3.06 1.78 3.25 1.43 0.63 2.17 2.59 11.74%
DY 0.00 0.04 0.00 3.57 0.00 0.10 0.00 -
P/NAPS 0.79 0.84 0.00 0.93 0.97 0.92 0.89 -7.63%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 17/01/12 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 -
Price 0.49 0.51 0.57 0.55 0.65 0.70 0.55 -
P/RPS 2.71 2.76 3.38 3.72 4.77 4.31 3.37 -13.51%
P/EPS 32.67 56.67 29.46 68.72 162.50 53.85 36.67 -7.40%
EY 3.06 1.76 3.39 1.46 0.62 1.86 2.73 7.89%
DY 0.00 0.04 0.00 3.64 0.00 0.09 0.00 -
P/NAPS 0.79 0.85 0.00 0.92 1.00 1.08 0.85 -4.75%

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