[PWF] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 602.7%
YoY- 171.06%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 335,140 312,720 245,284 256,808 163,608 148,204 157,224 13.43%
PBT -11,484 -3,808 -15,192 13,300 -13,956 9,152 10,304 -
Tax 288 724 3,792 -5,500 2,980 -2,272 -2,888 -
NP -11,196 -3,084 -11,400 7,800 -10,976 6,880 7,416 -
-
NP to SH -9,812 140 -9,112 7,800 -10,976 6,880 7,416 -
-
Tax Rate - - - 41.35% - 24.83% 28.03% -
Total Cost 346,336 315,804 256,684 249,008 174,584 141,324 149,808 14.97%
-
Net Worth 135,128 95,666 101,109 90,187 85,781 89,167 18,063 39.80%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 135,128 95,666 101,109 90,187 85,781 89,167 18,063 39.80%
NOSH 60,868 58,333 60,909 60,937 59,159 48,725 10,147 34.75%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -3.34% -0.99% -4.65% 3.04% -6.71% 4.64% 4.72% -
ROE -7.26% 0.15% -9.01% 8.65% -12.80% 7.72% 41.06% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 550.60 536.09 402.71 421.43 276.55 304.16 1,549.34 -15.82%
EPS -16.12 0.24 -14.96 12.80 -18.00 14.12 73.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.64 1.66 1.48 1.45 1.83 1.78 3.74%
Adjusted Per Share Value based on latest NOSH - 60,937
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 105.44 98.38 77.17 80.79 51.47 46.63 49.46 13.43%
EPS -3.09 0.04 -2.87 2.45 -3.45 2.16 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4251 0.301 0.3181 0.2837 0.2699 0.2805 0.0568 39.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.56 0.60 0.62 0.69 1.15 0.71 0.00 -
P/RPS 0.10 0.11 0.15 0.16 0.42 0.23 0.00 -
P/EPS -3.47 250.00 -4.14 5.39 -6.20 5.03 0.00 -
EY -28.79 0.40 -24.13 18.55 -16.13 19.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.37 0.37 0.47 0.79 0.39 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 25/05/06 31/05/05 29/06/04 30/05/03 31/05/02 -
Price 0.62 0.60 0.62 0.53 0.93 0.82 0.00 -
P/RPS 0.11 0.11 0.15 0.13 0.34 0.27 0.00 -
P/EPS -3.85 250.00 -4.14 4.14 -5.01 5.81 0.00 -
EY -26.00 0.40 -24.13 24.15 -19.95 17.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.37 0.36 0.64 0.45 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