[PWF] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 169.11%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 216,182 268,524 262,385 268,856 347,189 310,369 266,689 -3.43%
PBT -5,488 8,590 6,685 724 3,624 7,493 4,674 -
Tax -1,110 -1,313 -3,829 160 -3,225 -3,776 -2,033 -9.58%
NP -6,598 7,277 2,856 884 398 3,717 2,641 -
-
NP to SH -6,598 7,277 2,856 882 584 3,528 3,336 -
-
Tax Rate - 15.29% 57.28% -22.10% 88.99% 50.39% 43.50% -
Total Cost 222,781 261,246 259,529 267,972 346,790 306,652 264,048 -2.79%
-
Net Worth 126,742 119,170 119,236 129,363 135,658 104,254 103,489 3.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,742 119,170 119,236 129,363 135,658 104,254 103,489 3.43%
NOSH 60,353 59,585 59,618 60,733 60,833 60,967 60,875 -0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.05% 2.71% 1.09% 0.33% 0.11% 1.20% 0.99% -
ROE -5.21% 6.11% 2.40% 0.68% 0.43% 3.38% 3.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 358.19 450.66 440.11 442.68 570.72 509.07 438.09 -3.29%
EPS -10.93 9.87 8.07 1.45 0.96 5.79 5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 2.00 2.13 2.23 1.71 1.70 3.58%
Adjusted Per Share Value based on latest NOSH - 60,731
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.01 84.48 82.55 84.58 109.23 97.64 83.90 -3.43%
EPS -2.08 2.29 0.90 0.28 0.18 1.11 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3987 0.3749 0.3751 0.407 0.4268 0.328 0.3256 3.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.45 0.48 0.44 0.50 0.60 0.61 -
P/RPS 0.12 0.10 0.11 0.10 0.09 0.12 0.14 -2.53%
P/EPS -4.02 3.68 10.02 30.28 52.08 10.37 11.13 -
EY -24.85 27.14 9.98 3.30 1.92 9.64 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.21 0.22 0.35 0.36 -8.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.48 0.42 0.42 0.49 0.65 0.62 0.61 -
P/RPS 0.13 0.09 0.10 0.11 0.11 0.12 0.14 -1.22%
P/EPS -4.39 3.44 8.77 33.72 67.71 10.71 11.13 -
EY -22.78 29.08 11.41 2.97 1.48 9.33 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.23 0.29 0.36 0.36 -7.18%

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