[PWROOT] QoQ Quarter Result on 31-May-2008 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
23-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- -89.25%
YoY- -83.92%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 25,711 36,831 44,760 30,842 44,473 43,293 48,269 -34.31%
PBT -2,150 4,942 4,942 1,631 10,876 14,244 13,923 -
Tax 3,254 -922 -1,492 -448 128 -3,361 -3,268 -
NP 1,104 4,020 3,450 1,183 11,004 10,883 10,655 -77.97%
-
NP to SH 1,104 4,020 3,450 1,183 11,004 10,883 10,655 -77.97%
-
Tax Rate - 18.66% 30.19% 27.47% -1.18% 23.60% 23.47% -
Total Cost 24,607 32,811 41,310 29,659 33,469 32,410 37,614 -24.65%
-
Net Worth 179,919 197,907 195,499 198,152 199,261 196,498 180,543 -0.23%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 5,536 3,092 - - 11,896 - - -
Div Payout % 501.45% 76.92% - - 108.11% - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 179,919 197,907 195,499 198,152 199,261 196,498 180,543 -0.23%
NOSH 276,800 309,230 287,499 295,749 297,405 302,305 295,972 -4.37%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 4.29% 10.91% 7.71% 3.84% 24.74% 25.14% 22.07% -
ROE 0.61% 2.03% 1.76% 0.60% 5.52% 5.54% 5.90% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 9.29 11.91 15.57 10.43 14.95 14.32 16.31 -31.31%
EPS 0.40 1.30 1.20 0.40 3.70 3.60 3.60 -76.91%
DPS 2.00 1.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.65 0.64 0.68 0.67 0.67 0.65 0.61 4.32%
Adjusted Per Share Value based on latest NOSH - 295,749
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 5.29 7.58 9.21 6.35 9.15 8.91 9.93 -34.30%
EPS 0.23 0.83 0.71 0.24 2.26 2.24 2.19 -77.77%
DPS 1.14 0.64 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.3702 0.4073 0.4023 0.4078 0.4101 0.4044 0.3715 -0.23%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.25 0.28 0.62 0.76 0.94 1.00 1.43 -
P/RPS 2.69 2.35 3.98 7.29 6.29 6.98 8.77 -54.55%
P/EPS 62.68 21.54 51.67 190.00 25.41 27.78 39.72 35.58%
EY 1.60 4.64 1.94 0.53 3.94 3.60 2.52 -26.14%
DY 8.00 3.57 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.38 0.44 0.91 1.13 1.40 1.54 2.34 -70.26%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 21/01/09 21/10/08 23/07/08 29/04/08 29/01/08 30/10/07 -
Price 0.32 0.26 0.30 0.64 0.81 0.96 1.18 -
P/RPS 3.45 2.18 1.93 6.14 5.42 6.70 7.24 -39.01%
P/EPS 80.23 20.00 25.00 160.00 21.89 26.67 32.78 81.71%
EY 1.25 5.00 4.00 0.63 4.57 3.75 3.05 -44.85%
DY 6.25 3.85 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 0.49 0.41 0.44 0.96 1.21 1.48 1.93 -59.93%

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