[PWROOT] QoQ Quarter Result on 31-Aug-2008 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
21-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 191.63%
YoY- -67.62%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 33,111 25,711 36,831 44,760 30,842 44,473 43,293 -16.35%
PBT 2,219 -2,150 4,942 4,942 1,631 10,876 14,244 -71.01%
Tax -109 3,254 -922 -1,492 -448 128 -3,361 -89.80%
NP 2,110 1,104 4,020 3,450 1,183 11,004 10,883 -66.46%
-
NP to SH 2,110 1,104 4,020 3,450 1,183 11,004 10,883 -66.46%
-
Tax Rate 4.91% - 18.66% 30.19% 27.47% -1.18% 23.60% -
Total Cost 31,001 24,607 32,811 41,310 29,659 33,469 32,410 -2.91%
-
Net Worth 195,928 179,919 197,907 195,499 198,152 199,261 196,498 -0.19%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - 5,536 3,092 - - 11,896 - -
Div Payout % - 501.45% 76.92% - - 108.11% - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 195,928 179,919 197,907 195,499 198,152 199,261 196,498 -0.19%
NOSH 301,428 276,800 309,230 287,499 295,749 297,405 302,305 -0.19%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 6.37% 4.29% 10.91% 7.71% 3.84% 24.74% 25.14% -
ROE 1.08% 0.61% 2.03% 1.76% 0.60% 5.52% 5.54% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 10.98 9.29 11.91 15.57 10.43 14.95 14.32 -16.21%
EPS 0.70 0.40 1.30 1.20 0.40 3.70 3.60 -66.40%
DPS 0.00 2.00 1.00 0.00 0.00 4.00 0.00 -
NAPS 0.65 0.65 0.64 0.68 0.67 0.67 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 287,499
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 6.81 5.29 7.58 9.21 6.35 9.15 8.91 -16.39%
EPS 0.43 0.23 0.83 0.71 0.24 2.26 2.24 -66.68%
DPS 0.00 1.14 0.64 0.00 0.00 2.45 0.00 -
NAPS 0.4032 0.3702 0.4073 0.4023 0.4078 0.4101 0.4044 -0.19%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.33 0.25 0.28 0.62 0.76 0.94 1.00 -
P/RPS 3.00 2.69 2.35 3.98 7.29 6.29 6.98 -43.01%
P/EPS 47.14 62.68 21.54 51.67 190.00 25.41 27.78 42.22%
EY 2.12 1.60 4.64 1.94 0.53 3.94 3.60 -29.72%
DY 0.00 8.00 3.57 0.00 0.00 4.26 0.00 -
P/NAPS 0.51 0.38 0.44 0.91 1.13 1.40 1.54 -52.10%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 29/04/08 29/01/08 -
Price 0.54 0.32 0.26 0.30 0.64 0.81 0.96 -
P/RPS 4.92 3.45 2.18 1.93 6.14 5.42 6.70 -18.59%
P/EPS 77.14 80.23 20.00 25.00 160.00 21.89 26.67 102.87%
EY 1.30 1.25 5.00 4.00 0.63 4.57 3.75 -50.61%
DY 0.00 6.25 3.85 0.00 0.00 4.94 0.00 -
P/NAPS 0.83 0.49 0.41 0.44 0.96 1.21 1.48 -31.97%

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