[PWROOT] QoQ Quarter Result on 30-Sep-2017 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 244.12%
YoY- -20.61%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 89,246 80,581 115,116 119,654 109,226 91,595 103,315 -9.32%
PBT 10,804 -10,118 6,710 10,888 3,162 13,675 15,385 -21.04%
Tax -1,543 532 -136 -901 -74 -3,452 -1,873 -12.15%
NP 9,261 -9,586 6,574 9,987 3,088 10,223 13,512 -22.31%
-
NP to SH 9,140 -9,513 6,416 9,711 2,822 9,359 12,531 -19.01%
-
Tax Rate 14.28% - 2.03% 8.28% 2.34% 25.24% 12.17% -
Total Cost 79,985 90,167 108,542 109,667 106,138 81,372 89,803 -7.44%
-
Net Worth 213,576 213,488 229,621 236,083 241,437 245,270 233,120 -5.68%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,501 1,617 8,085 8,085 12,542 12,908 7,668 -19.91%
Div Payout % 60.19% 0.00% 126.02% 83.26% 444.44% 137.93% 61.20% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 213,576 213,488 229,621 236,083 241,437 245,270 233,120 -5.68%
NOSH 330,359 330,221 330,148 330,108 313,555 322,724 329,291 0.21%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.38% -11.90% 5.71% 8.35% 2.83% 11.16% 13.08% -
ROE 4.28% -4.46% 2.79% 4.11% 1.17% 3.82% 5.38% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.58 24.91 35.59 37.00 34.83 28.38 33.68 -12.50%
EPS 2.80 -3.00 2.00 3.00 0.90 2.90 4.10 -22.50%
DPS 1.70 0.50 2.50 2.50 4.00 4.00 2.50 -22.72%
NAPS 0.66 0.66 0.71 0.73 0.77 0.76 0.76 -9.00%
Adjusted Per Share Value based on latest NOSH - 330,108
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.37 16.58 23.69 24.62 22.48 18.85 21.26 -9.30%
EPS 1.88 -1.96 1.32 2.00 0.58 1.93 2.58 -19.07%
DPS 1.13 0.33 1.66 1.66 2.58 2.66 1.58 -20.07%
NAPS 0.4395 0.4393 0.4725 0.4858 0.4968 0.5047 0.4797 -5.68%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.77 1.41 1.88 2.08 2.39 2.33 2.05 -
P/RPS 6.42 5.66 5.28 5.62 6.86 8.21 6.09 3.59%
P/EPS 62.67 -47.94 94.76 69.27 265.56 80.34 50.18 16.01%
EY 1.60 -2.09 1.06 1.44 0.38 1.24 1.99 -13.56%
DY 0.96 0.35 1.33 1.20 1.67 1.72 1.22 -14.80%
P/NAPS 2.68 2.14 2.65 2.85 3.10 3.07 2.70 -0.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 -
Price 1.54 1.51 1.67 2.01 2.05 2.57 2.20 -
P/RPS 5.58 6.06 4.69 5.43 5.88 9.06 6.53 -9.97%
P/EPS 54.52 -51.34 84.18 66.94 227.78 88.62 53.85 0.83%
EY 1.83 -1.95 1.19 1.49 0.44 1.13 1.86 -1.08%
DY 1.10 0.33 1.50 1.24 1.95 1.56 1.14 -2.35%
P/NAPS 2.33 2.29 2.35 2.75 2.66 3.38 2.89 -13.41%

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