[PWROOT] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -33.93%
YoY- -48.8%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 87,293 89,246 80,581 115,116 119,654 109,226 91,595 -3.15%
PBT 8,916 10,804 -10,118 6,710 10,888 3,162 13,675 -24.79%
Tax -1,900 -1,543 532 -136 -901 -74 -3,452 -32.81%
NP 7,016 9,261 -9,586 6,574 9,987 3,088 10,223 -22.17%
-
NP to SH 6,930 9,140 -9,513 6,416 9,711 2,822 9,359 -18.13%
-
Tax Rate 21.31% 14.28% - 2.03% 8.28% 2.34% 25.24% -
Total Cost 80,277 79,985 90,167 108,542 109,667 106,138 81,372 -0.89%
-
Net Worth 225,153 213,576 213,488 229,621 236,083 241,437 245,270 -5.54%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,715 5,501 1,617 8,085 8,085 12,542 12,908 -35.29%
Div Payout % 96.90% 60.19% 0.00% 126.02% 83.26% 444.44% 137.93% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 225,153 213,576 213,488 229,621 236,083 241,437 245,270 -5.54%
NOSH 401,929 330,359 330,221 330,148 330,108 313,555 322,724 15.74%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.04% 10.38% -11.90% 5.71% 8.35% 2.83% 11.16% -
ROE 3.08% 4.28% -4.46% 2.79% 4.11% 1.17% 3.82% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.10 27.58 24.91 35.59 37.00 34.83 28.38 -15.34%
EPS 1.80 2.80 -3.00 2.00 3.00 0.90 2.90 -27.21%
DPS 1.70 1.70 0.50 2.50 2.50 4.00 4.00 -43.44%
NAPS 0.57 0.66 0.66 0.71 0.73 0.77 0.76 -17.43%
Adjusted Per Share Value based on latest NOSH - 330,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.96 18.37 16.58 23.69 24.62 22.48 18.85 -3.17%
EPS 1.43 1.88 -1.96 1.32 2.00 0.58 1.93 -18.10%
DPS 1.38 1.13 0.33 1.66 1.66 2.58 2.66 -35.40%
NAPS 0.4633 0.4395 0.4393 0.4725 0.4858 0.4968 0.5047 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.56 1.77 1.41 1.88 2.08 2.39 2.33 -
P/RPS 7.06 6.42 5.66 5.28 5.62 6.86 8.21 -9.56%
P/EPS 88.92 62.67 -47.94 94.76 69.27 265.56 80.34 6.99%
EY 1.12 1.60 -2.09 1.06 1.44 0.38 1.24 -6.55%
DY 1.09 0.96 0.35 1.33 1.20 1.67 1.72 -26.20%
P/NAPS 2.74 2.68 2.14 2.65 2.85 3.10 3.07 -7.29%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 25/05/18 27/02/18 28/11/17 29/08/17 30/05/17 -
Price 1.37 1.54 1.51 1.67 2.01 2.05 2.57 -
P/RPS 6.20 5.58 6.06 4.69 5.43 5.88 9.06 -22.32%
P/EPS 78.09 54.52 -51.34 84.18 66.94 227.78 88.62 -8.08%
EY 1.28 1.83 -1.95 1.19 1.49 0.44 1.13 8.65%
DY 1.24 1.10 0.33 1.50 1.24 1.95 1.56 -14.17%
P/NAPS 2.40 2.33 2.29 2.35 2.75 2.66 3.38 -20.39%

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