[PWF] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -63.32%
YoY- -95.67%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 251,040 234,357 219,423 196,123 181,259 166,861 158,550 35.80%
PBT 9,185 8,786 7,788 974 2,093 3,888 5,769 36.31%
Tax -2,896 -3,078 -2,747 -627 -1,147 -1,770 -2,213 19.62%
NP 6,289 5,708 5,041 347 946 2,118 3,556 46.19%
-
NP to SH 5,590 5,297 5,041 347 946 2,118 3,556 35.15%
-
Tax Rate 31.53% 35.03% 35.27% 64.37% 54.80% 45.52% 38.36% -
Total Cost 244,751 228,649 214,382 195,776 180,313 164,743 154,994 35.56%
-
Net Worth 92,455 90,539 90,187 60,845 85,684 89,233 85,781 5.11%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 92,455 90,539 90,187 60,845 85,684 89,233 85,781 5.11%
NOSH 60,826 60,764 60,937 60,845 60,769 60,703 59,159 1.86%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.51% 2.44% 2.30% 0.18% 0.52% 1.27% 2.24% -
ROE 6.05% 5.85% 5.59% 0.57% 1.10% 2.37% 4.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 412.72 385.68 360.08 322.33 298.27 274.88 268.00 33.32%
EPS 9.19 8.72 8.27 0.57 1.56 3.49 6.01 32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.49 1.48 1.00 1.41 1.47 1.45 3.19%
Adjusted Per Share Value based on latest NOSH - 60,845
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 78.98 73.73 69.03 61.70 57.02 52.49 49.88 35.81%
EPS 1.76 1.67 1.59 0.11 0.30 0.67 1.12 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2909 0.2848 0.2837 0.1914 0.2696 0.2807 0.2699 5.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.54 0.69 0.79 0.84 0.94 1.15 -
P/RPS 0.13 0.14 0.19 0.25 0.28 0.34 0.43 -54.92%
P/EPS 5.66 6.19 8.34 138.53 53.96 26.94 19.13 -55.56%
EY 17.67 16.14 11.99 0.72 1.85 3.71 5.23 124.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.47 0.79 0.60 0.64 0.79 -42.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 20/10/04 29/06/04 -
Price 0.47 0.56 0.53 0.69 0.80 0.85 0.93 -
P/RPS 0.11 0.15 0.15 0.21 0.27 0.31 0.35 -53.74%
P/EPS 5.11 6.42 6.41 120.99 51.39 24.36 15.47 -52.18%
EY 19.55 15.57 15.61 0.83 1.95 4.10 6.46 109.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.36 0.69 0.57 0.58 0.64 -38.29%

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