[PWROOT] QoQ Quarter Result on 31-May-2009 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 91.12%
YoY- 78.36%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 37,362 34,768 47,851 33,111 25,711 36,831 44,760 -11.37%
PBT 1,314 3,245 6,524 2,219 -2,150 4,942 4,942 -58.75%
Tax -2,153 -35 -870 -109 3,254 -922 -1,492 27.78%
NP -839 3,210 5,654 2,110 1,104 4,020 3,450 -
-
NP to SH -839 3,202 5,654 2,110 1,104 4,020 3,450 -
-
Tax Rate 163.85% 1.08% 13.34% 4.91% - 18.66% 30.19% -
Total Cost 38,201 31,558 42,197 31,001 24,607 32,811 41,310 -5.09%
-
Net Worth 178,986 186,298 193,426 195,928 179,919 197,907 195,499 -5.72%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 5,593 - 5,951 - 5,536 3,092 - -
Div Payout % 0.00% - 105.26% - 501.45% 76.92% - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 178,986 186,298 193,426 195,928 179,919 197,907 195,499 -5.72%
NOSH 279,666 291,090 297,578 301,428 276,800 309,230 287,499 -1.82%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin -2.25% 9.23% 11.82% 6.37% 4.29% 10.91% 7.71% -
ROE -0.47% 1.72% 2.92% 1.08% 0.61% 2.03% 1.76% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 13.36 11.94 16.08 10.98 9.29 11.91 15.57 -9.72%
EPS -0.30 1.10 1.90 0.70 0.40 1.30 1.20 -
DPS 2.00 0.00 2.00 0.00 2.00 1.00 0.00 -
NAPS 0.64 0.64 0.65 0.65 0.65 0.64 0.68 -3.97%
Adjusted Per Share Value based on latest NOSH - 301,428
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 7.69 7.15 9.85 6.81 5.29 7.58 9.21 -11.35%
EPS -0.17 0.66 1.16 0.43 0.23 0.83 0.71 -
DPS 1.15 0.00 1.22 0.00 1.14 0.64 0.00 -
NAPS 0.3683 0.3834 0.398 0.4032 0.3702 0.4073 0.4023 -5.73%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.51 0.53 0.47 0.33 0.25 0.28 0.62 -
P/RPS 3.82 4.44 2.92 3.00 2.69 2.35 3.98 -2.70%
P/EPS -170.00 48.18 24.74 47.14 62.68 21.54 51.67 -
EY -0.59 2.08 4.04 2.12 1.60 4.64 1.94 -
DY 3.92 0.00 4.26 0.00 8.00 3.57 0.00 -
P/NAPS 0.80 0.83 0.72 0.51 0.38 0.44 0.91 -8.25%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 -
Price 0.60 0.57 0.58 0.54 0.32 0.26 0.30 -
P/RPS 4.49 4.77 3.61 4.92 3.45 2.18 1.93 75.84%
P/EPS -200.00 51.82 30.53 77.14 80.23 20.00 25.00 -
EY -0.50 1.93 3.28 1.30 1.25 5.00 4.00 -
DY 3.33 0.00 3.45 0.00 6.25 3.85 0.00 -
P/NAPS 0.94 0.89 0.89 0.83 0.49 0.41 0.44 66.10%

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