[PWROOT] QoQ TTM Result on 28-Feb-2014 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 5.48%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
Revenue 159,848 159,848 147,992 147,992 146,931 234,752 234,785 -40.19%
PBT 23,042 23,042 23,195 23,195 24,547 38,932 37,378 -47.62%
Tax -2,736 -2,736 -3,743 -3,743 -6,111 -10,014 -7,854 -75.58%
NP 20,306 20,306 19,452 19,452 18,436 28,918 29,524 -39.37%
-
NP to SH 19,916 19,916 19,256 19,256 18,256 28,184 28,490 -38.04%
-
Tax Rate 11.87% 11.87% 16.14% 16.14% 24.90% 25.72% 21.01% -
Total Cost 139,542 139,542 128,540 128,540 128,495 205,834 205,261 -40.30%
-
Net Worth 0 228,809 220,731 220,731 0 221,311 0 -
Dividend
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
Div 15,118 15,118 15,118 15,118 11,978 11,978 23,952 -45.94%
Div Payout % 75.91% 75.91% 78.51% 78.51% 65.62% 42.50% 84.07% -
Equity
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
Net Worth 0 228,809 220,731 220,731 0 221,311 0 -
NOSH 301,064 301,064 302,371 302,371 299,068 299,068 299,468 0.71%
Ratio Analysis
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
NP Margin 12.70% 12.70% 13.14% 13.14% 12.55% 12.32% 12.57% -
ROE 0.00% 8.70% 8.72% 8.72% 0.00% 12.74% 0.00% -
Per Share
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
RPS 53.09 53.09 48.94 48.94 49.13 78.49 78.40 -40.61%
EPS 6.62 6.62 6.37 6.37 6.10 9.42 9.51 -38.38%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 8.00 -46.65%
NAPS 0.00 0.76 0.73 0.73 0.00 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,371
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
RPS 32.89 32.89 30.45 30.45 30.24 48.31 48.32 -40.20%
EPS 4.10 4.10 3.96 3.96 3.76 5.80 5.86 -37.96%
DPS 3.11 3.11 3.11 3.11 2.47 2.47 4.93 -45.98%
NAPS 0.00 0.4709 0.4542 0.4542 0.00 0.4554 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
Date 30/06/14 30/05/14 31/03/14 28/02/14 31/12/13 29/11/13 30/09/13 -
Price 2.39 2.19 1.83 1.80 1.98 1.83 1.95 -
P/RPS 4.50 4.12 3.74 3.68 4.03 2.33 2.49 120.61%
P/EPS 36.13 33.11 28.74 28.26 32.44 19.42 20.50 113.33%
EY 2.77 3.02 3.48 3.54 3.08 5.15 4.88 -53.09%
DY 2.09 2.28 2.73 2.78 2.02 2.19 4.10 -59.37%
P/NAPS 0.00 2.88 2.51 2.47 0.00 2.47 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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