[PWF] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.07%
YoY- 608.94%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 347,189 310,369 266,689 256,957 183,736 148,018 158,484 13.94%
PBT 3,624 7,493 4,674 10,092 -854 11,746 8,468 -13.17%
Tax -3,225 -3,776 -2,033 -2,996 -293 -3,464 -1,273 16.74%
NP 398 3,717 2,641 7,096 -1,148 8,282 7,194 -38.24%
-
NP to SH 584 3,528 3,336 5,842 -1,148 8,282 7,194 -34.17%
-
Tax Rate 88.99% 50.39% 43.50% 29.69% - 29.49% 15.03% -
Total Cost 346,790 306,652 264,048 249,861 184,884 139,736 151,289 14.81%
-
Net Worth 135,658 104,254 103,489 92,637 86,099 91,109 76,153 10.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 135,658 104,254 103,489 92,637 86,099 91,109 76,153 10.09%
NOSH 60,833 60,967 60,875 60,945 61,063 48,721 43,516 5.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.11% 1.20% 0.99% 2.76% -0.62% 5.60% 4.54% -
ROE 0.43% 3.38% 3.22% 6.31% -1.33% 9.09% 9.45% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 570.72 509.07 438.09 421.62 300.89 303.81 364.20 7.76%
EPS 0.96 5.79 5.48 9.59 -1.88 17.00 16.53 -37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.71 1.70 1.52 1.41 1.87 1.75 4.11%
Adjusted Per Share Value based on latest NOSH - 60,826
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 109.23 97.64 83.90 80.84 57.80 46.57 49.86 13.94%
EPS 0.18 1.11 1.05 1.84 -0.36 2.61 2.26 -34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4268 0.328 0.3256 0.2914 0.2709 0.2866 0.2396 10.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.60 0.61 0.52 0.84 1.12 0.76 -
P/RPS 0.09 0.12 0.14 0.12 0.28 0.37 0.21 -13.15%
P/EPS 52.08 10.37 11.13 5.42 -44.68 6.59 4.60 49.79%
EY 1.92 9.64 8.98 18.44 -2.24 15.18 21.75 -33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.36 0.34 0.60 0.60 0.43 -10.55%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 29/11/02 -
Price 0.65 0.62 0.61 0.47 0.80 1.35 0.82 -
P/RPS 0.11 0.12 0.14 0.11 0.27 0.44 0.23 -11.55%
P/EPS 67.71 10.71 11.13 4.90 -42.55 7.94 4.96 54.53%
EY 1.48 9.33 8.98 20.40 -2.35 12.59 20.16 -35.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.36 0.31 0.57 0.72 0.47 -7.72%

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