[PWF] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -103.56%
YoY- -118.18%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 214,424 225,125 238,087 247,247 264,381 271,191 274,268 -15.07%
PBT 349 -4,597 808 903 5,962 8,072 7,012 -86.34%
Tax -154 -1,141 -1,852 -1,069 -1,293 -4,648 -4,876 -89.90%
NP 195 -5,738 -1,044 -166 4,669 3,424 2,136 -79.57%
-
NP to SH 195 -5,738 -1,044 -166 4,669 3,424 2,136 -79.57%
-
Tax Rate 44.13% - 229.21% 118.38% 21.69% 57.58% 69.54% -
Total Cost 214,229 230,863 239,131 247,413 259,712 267,767 272,132 -14.68%
-
Net Worth 216,619 125,548 128,662 124,946 128,112 82,181 128,672 41.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,619 125,548 128,662 124,946 128,112 82,181 128,672 41.29%
NOSH 59,674 59,784 59,842 59,783 59,865 41,090 59,296 0.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.09% -2.55% -0.44% -0.07% 1.77% 1.26% 0.78% -
ROE 0.09% -4.57% -0.81% -0.13% 3.64% 4.17% 1.66% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.32 376.56 397.85 413.57 441.62 659.98 462.54 -15.42%
EPS 0.33 -9.60 -1.74 -0.28 7.80 8.33 3.60 -79.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 2.10 2.15 2.09 2.14 2.00 2.17 40.69%
Adjusted Per Share Value based on latest NOSH - 59,783
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.46 70.82 74.90 77.78 83.17 85.32 86.29 -15.07%
EPS 0.06 -1.81 -0.33 -0.05 1.47 1.08 0.67 -79.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6815 0.395 0.4048 0.3931 0.403 0.2585 0.4048 41.29%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.44 0.48 0.47 0.49 0.45 0.44 -
P/RPS 0.12 0.12 0.12 0.11 0.11 0.07 0.10 12.86%
P/EPS 128.53 -4.58 -27.51 -169.27 6.28 5.40 12.21 376.90%
EY 0.78 -21.81 -3.63 -0.59 15.92 18.52 8.19 -78.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.21 0.22 0.22 0.23 0.23 0.20 -28.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.435 0.48 0.43 0.48 0.50 0.42 0.40 -
P/RPS 0.12 0.13 0.11 0.12 0.11 0.06 0.09 21.03%
P/EPS 133.12 -5.00 -24.65 -172.87 6.41 5.04 11.10 420.00%
EY 0.75 -20.00 -4.06 -0.58 15.60 19.84 9.01 -80.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.23 0.20 0.23 0.23 0.21 0.18 -23.59%

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