[PWF] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.66%
YoY- -55.66%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 196,123 181,259 166,861 158,550 154,699 153,652 156,442 16.18%
PBT 974 2,093 3,888 5,769 11,546 13,390 12,131 -81.24%
Tax -627 -1,147 -1,770 -2,213 -3,526 -4,414 -3,269 -66.57%
NP 347 946 2,118 3,556 8,020 8,976 8,862 -88.35%
-
NP to SH 347 946 2,118 3,556 8,020 8,976 8,862 -88.35%
-
Tax Rate 64.37% 54.80% 45.52% 38.36% 30.54% 32.96% 26.95% -
Total Cost 195,776 180,313 164,743 154,994 146,679 144,676 147,580 20.62%
-
Net Worth 60,845 85,684 89,233 85,781 48,765 48,779 48,681 15.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 60,845 85,684 89,233 85,781 48,765 48,779 48,681 15.95%
NOSH 60,845 60,769 60,703 59,159 48,765 48,779 48,681 15.95%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.18% 0.52% 1.27% 2.24% 5.18% 5.84% 5.66% -
ROE 0.57% 1.10% 2.37% 4.15% 16.45% 18.40% 18.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 322.33 298.27 274.88 268.00 317.23 314.99 321.36 0.20%
EPS 0.57 1.56 3.49 6.01 16.45 18.40 18.20 -89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.41 1.47 1.45 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 59,159
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.70 57.02 52.49 49.88 48.67 48.34 49.22 16.18%
EPS 0.11 0.30 0.67 1.12 2.52 2.82 2.79 -88.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.2696 0.2807 0.2699 0.1534 0.1535 0.1532 15.92%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.84 0.94 1.15 1.31 1.12 1.06 -
P/RPS 0.25 0.28 0.34 0.43 0.41 0.36 0.33 -16.82%
P/EPS 138.53 53.96 26.94 19.13 7.97 6.09 5.82 719.55%
EY 0.72 1.85 3.71 5.23 12.55 16.43 17.17 -87.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.64 0.79 1.31 1.12 1.06 -17.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 20/10/04 29/06/04 27/02/04 27/11/03 29/08/03 -
Price 0.69 0.80 0.85 0.93 1.06 1.35 1.28 -
P/RPS 0.21 0.27 0.31 0.35 0.33 0.43 0.40 -34.79%
P/EPS 120.99 51.39 24.36 15.47 6.45 7.34 7.03 560.87%
EY 0.83 1.95 4.10 6.46 15.52 13.63 14.22 -84.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.58 0.64 1.06 1.35 1.28 -33.64%

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