[PWROOT] QoQ Quarter Result on 30-Nov-2011 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 80.69%
YoY- 306.07%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 62,644 70,697 58,609 55,582 52,475 50,370 46,612 21.67%
PBT 11,320 7,483 4,989 6,047 2,375 5,961 4,651 80.45%
Tax -2,023 605 -489 -1,434 178 -186 -2,125 -3.21%
NP 9,297 8,088 4,500 4,613 2,553 5,775 2,526 137.44%
-
NP to SH 9,120 7,790 4,125 4,613 2,553 5,775 2,526 134.43%
-
Tax Rate 17.87% -8.08% 9.80% 23.71% -7.49% 3.12% 45.69% -
Total Cost 53,347 62,609 54,109 50,969 49,922 44,595 44,086 13.48%
-
Net Worth 197,599 191,753 182,404 190,670 170,200 0 189,375 2.86%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 9,120 - 7,355 - 56 - 6,312 27.66%
Div Payout % 100.00% - 178.30% - 2.22% - 249.90% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 197,599 191,753 182,404 190,670 170,200 0 189,375 2.86%
NOSH 304,000 299,615 294,200 307,533 283,666 298,437 315,624 -2.45%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 14.84% 11.44% 7.68% 8.30% 4.87% 11.47% 5.42% -
ROE 4.62% 4.06% 2.26% 2.42% 1.50% 0.00% 1.33% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 20.61 23.60 19.92 18.07 18.50 16.88 14.77 24.74%
EPS 3.00 2.60 1.40 1.50 0.90 1.90 0.80 140.40%
DPS 3.00 0.00 2.50 0.00 0.02 0.00 2.00 30.87%
NAPS 0.65 0.64 0.62 0.62 0.60 0.00 0.60 5.45%
Adjusted Per Share Value based on latest NOSH - 307,533
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 12.89 14.55 12.06 11.44 10.80 10.37 9.59 21.68%
EPS 1.88 1.60 0.85 0.95 0.53 1.19 0.52 134.64%
DPS 1.88 0.00 1.51 0.00 0.01 0.00 1.30 27.73%
NAPS 0.4066 0.3946 0.3754 0.3924 0.3502 0.00 0.3897 2.85%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.05 0.51 0.52 0.49 0.505 0.595 0.56 -
P/RPS 5.10 2.16 2.61 2.71 2.73 3.53 3.79 21.77%
P/EPS 35.00 19.62 37.09 32.67 56.11 30.75 69.97 -36.85%
EY 2.86 5.10 2.70 3.06 1.78 3.25 1.43 58.40%
DY 2.86 0.00 4.81 0.00 0.04 0.00 3.57 -13.68%
P/NAPS 1.62 0.80 0.84 0.79 0.84 0.00 0.93 44.52%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 26/07/11 26/04/11 -
Price 1.01 0.67 0.54 0.49 0.51 0.57 0.55 -
P/RPS 4.90 2.84 2.71 2.71 2.76 3.38 3.72 20.06%
P/EPS 33.67 25.77 38.51 32.67 56.67 29.46 68.72 -37.71%
EY 2.97 3.88 2.60 3.06 1.76 3.39 1.46 60.20%
DY 2.97 0.00 4.63 0.00 0.04 0.00 3.64 -12.62%
P/NAPS 1.55 1.05 0.87 0.79 0.85 0.00 0.92 41.36%

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