[PWROOT] QoQ Quarter Result on 30-Nov-2012 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- -6.88%
YoY- 84.11%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 71,039 87,821 75,925 70,089 62,644 70,697 58,609 13.64%
PBT 12,386 14,385 10,609 12,551 11,320 7,483 4,989 83.04%
Tax -2,693 -3,903 -1,258 -4,009 -2,023 605 -489 210.88%
NP 9,693 10,482 9,351 8,542 9,297 8,088 4,500 66.55%
-
NP to SH 9,583 9,928 8,980 8,493 9,120 7,790 4,125 75.13%
-
Tax Rate 21.74% 27.13% 11.86% 31.94% 17.87% -8.08% 9.80% -
Total Cost 61,346 77,339 66,574 61,547 53,347 62,609 54,109 8.70%
-
Net Worth 224,601 213,602 203,546 206,258 197,599 191,753 182,404 14.83%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 11,978 - 11,973 - 9,120 - 7,355 38.29%
Div Payout % 125.00% - 133.33% - 100.00% - 178.30% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 224,601 213,602 203,546 206,258 197,599 191,753 182,404 14.83%
NOSH 299,468 300,848 299,333 303,321 304,000 299,615 294,200 1.18%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 13.64% 11.94% 12.32% 12.19% 14.84% 11.44% 7.68% -
ROE 4.27% 4.65% 4.41% 4.12% 4.62% 4.06% 2.26% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 23.72 29.19 25.36 23.11 20.61 23.60 19.92 12.30%
EPS 3.20 3.30 3.00 2.80 3.00 2.60 1.40 73.25%
DPS 4.00 0.00 4.00 0.00 3.00 0.00 2.50 36.68%
NAPS 0.75 0.71 0.68 0.68 0.65 0.64 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 303,321
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 14.62 18.07 15.62 14.42 12.89 14.55 12.06 13.65%
EPS 1.97 2.04 1.85 1.75 1.88 1.60 0.85 74.86%
DPS 2.47 0.00 2.46 0.00 1.88 0.00 1.51 38.70%
NAPS 0.4622 0.4396 0.4189 0.4244 0.4066 0.3946 0.3754 14.83%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.79 1.92 1.47 0.96 1.05 0.51 0.52 -
P/RPS 7.55 6.58 5.80 4.15 5.10 2.16 2.61 102.62%
P/EPS 55.94 58.18 49.00 34.29 35.00 19.62 37.09 31.41%
EY 1.79 1.72 2.04 2.92 2.86 5.10 2.70 -23.91%
DY 2.23 0.00 2.72 0.00 2.86 0.00 4.81 -40.01%
P/NAPS 2.39 2.70 2.16 1.41 1.62 0.80 0.84 100.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 -
Price 1.90 2.07 1.57 1.23 1.01 0.67 0.54 -
P/RPS 8.01 7.09 6.19 5.32 4.90 2.84 2.71 105.55%
P/EPS 59.37 62.73 52.33 43.93 33.67 25.77 38.51 33.34%
EY 1.68 1.59 1.91 2.28 2.97 3.88 2.60 -25.19%
DY 2.11 0.00 2.55 0.00 2.97 0.00 4.63 -40.69%
P/NAPS 2.53 2.92 2.31 1.81 1.55 1.05 0.87 103.34%

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