[PWROOT] QoQ Quarter Result on 31-May-2012 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 88.85%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 75,925 70,089 62,644 70,697 58,609 55,582 52,475 27.95%
PBT 10,609 12,551 11,320 7,483 4,989 6,047 2,375 171.47%
Tax -1,258 -4,009 -2,023 605 -489 -1,434 178 -
NP 9,351 8,542 9,297 8,088 4,500 4,613 2,553 137.80%
-
NP to SH 8,980 8,493 9,120 7,790 4,125 4,613 2,553 131.46%
-
Tax Rate 11.86% 31.94% 17.87% -8.08% 9.80% 23.71% -7.49% -
Total Cost 66,574 61,547 53,347 62,609 54,109 50,969 49,922 21.17%
-
Net Worth 203,546 206,258 197,599 191,753 182,404 190,670 170,200 12.68%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 11,973 - 9,120 - 7,355 - 56 3487.26%
Div Payout % 133.33% - 100.00% - 178.30% - 2.22% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 203,546 206,258 197,599 191,753 182,404 190,670 170,200 12.68%
NOSH 299,333 303,321 304,000 299,615 294,200 307,533 283,666 3.65%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 12.32% 12.19% 14.84% 11.44% 7.68% 8.30% 4.87% -
ROE 4.41% 4.12% 4.62% 4.06% 2.26% 2.42% 1.50% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 25.36 23.11 20.61 23.60 19.92 18.07 18.50 23.42%
EPS 3.00 2.80 3.00 2.60 1.40 1.50 0.90 123.30%
DPS 4.00 0.00 3.00 0.00 2.50 0.00 0.02 3331.01%
NAPS 0.68 0.68 0.65 0.64 0.62 0.62 0.60 8.71%
Adjusted Per Share Value based on latest NOSH - 299,615
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 15.62 14.42 12.89 14.55 12.06 11.44 10.80 27.91%
EPS 1.85 1.75 1.88 1.60 0.85 0.95 0.53 130.28%
DPS 2.46 0.00 1.88 0.00 1.51 0.00 0.01 3839.25%
NAPS 0.4189 0.4244 0.4066 0.3946 0.3754 0.3924 0.3502 12.69%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.47 0.96 1.05 0.51 0.52 0.49 0.505 -
P/RPS 5.80 4.15 5.10 2.16 2.61 2.71 2.73 65.33%
P/EPS 49.00 34.29 35.00 19.62 37.09 32.67 56.11 -8.64%
EY 2.04 2.92 2.86 5.10 2.70 3.06 1.78 9.52%
DY 2.72 0.00 2.86 0.00 4.81 0.00 0.04 1570.28%
P/NAPS 2.16 1.41 1.62 0.80 0.84 0.79 0.84 87.80%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 -
Price 1.57 1.23 1.01 0.67 0.54 0.49 0.51 -
P/RPS 6.19 5.32 4.90 2.84 2.71 2.71 2.76 71.42%
P/EPS 52.33 43.93 33.67 25.77 38.51 32.67 56.67 -5.17%
EY 1.91 2.28 2.97 3.88 2.60 3.06 1.76 5.60%
DY 2.55 0.00 2.97 0.00 4.63 0.00 0.04 1499.87%
P/NAPS 2.31 1.81 1.55 1.05 0.87 0.79 0.85 94.86%

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