[PWROOT] QoQ Quarter Result on 31-May-2010 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 644.22%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 46,612 38,718 49,799 49,695 37,362 34,768 47,851 -1.73%
PBT 4,651 924 4,014 5,232 1,314 3,245 6,524 -20.24%
Tax -2,125 212 -28 -666 -2,153 -35 -870 81.66%
NP 2,526 1,136 3,986 4,566 -839 3,210 5,654 -41.64%
-
NP to SH 2,526 1,136 3,986 4,566 -839 3,202 5,654 -41.64%
-
Tax Rate 45.69% -22.94% 0.70% 12.73% 163.85% 1.08% 13.34% -
Total Cost 44,086 37,582 45,813 45,129 38,201 31,558 42,197 2.97%
-
Net Worth 189,375 184,599 199,299 197,859 178,986 186,298 193,426 -1.40%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 6,312 - 183 - 5,593 - 5,951 4.01%
Div Payout % 249.90% - 4.62% - 0.00% - 105.26% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 189,375 184,599 199,299 197,859 178,986 186,298 193,426 -1.40%
NOSH 315,624 283,999 306,615 304,400 279,666 291,090 297,578 4.01%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 5.42% 2.93% 8.00% 9.19% -2.25% 9.23% 11.82% -
ROE 1.33% 0.62% 2.00% 2.31% -0.47% 1.72% 2.92% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 14.77 13.63 16.24 16.33 13.36 11.94 16.08 -5.52%
EPS 0.80 0.40 1.30 1.50 -0.30 1.10 1.90 -43.91%
DPS 2.00 0.00 0.06 0.00 2.00 0.00 2.00 0.00%
NAPS 0.60 0.65 0.65 0.65 0.64 0.64 0.65 -5.21%
Adjusted Per Share Value based on latest NOSH - 304,400
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 9.59 7.97 10.25 10.23 7.69 7.15 9.85 -1.77%
EPS 0.52 0.23 0.82 0.94 -0.17 0.66 1.16 -41.51%
DPS 1.30 0.00 0.04 0.00 1.15 0.00 1.22 4.33%
NAPS 0.3897 0.3799 0.4101 0.4072 0.3683 0.3834 0.398 -1.39%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.56 0.63 0.60 0.58 0.51 0.53 0.47 -
P/RPS 3.79 4.62 3.69 3.55 3.82 4.44 2.92 19.04%
P/EPS 69.97 157.50 46.15 38.67 -170.00 48.18 24.74 100.37%
EY 1.43 0.63 2.17 2.59 -0.59 2.08 4.04 -50.05%
DY 3.57 0.00 0.10 0.00 3.92 0.00 4.26 -11.14%
P/NAPS 0.93 0.97 0.92 0.89 0.80 0.83 0.72 18.65%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.55 0.65 0.70 0.55 0.60 0.57 0.58 -
P/RPS 3.72 4.77 4.31 3.37 4.49 4.77 3.61 2.02%
P/EPS 68.72 162.50 53.85 36.67 -200.00 51.82 30.53 72.00%
EY 1.46 0.62 1.86 2.73 -0.50 1.93 3.28 -41.78%
DY 3.64 0.00 0.09 0.00 3.33 0.00 3.45 3.64%
P/NAPS 0.92 1.00 1.08 0.85 0.94 0.89 0.89 2.24%

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