[PWROOT] YoY Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 24.51%
YoY- -70.05%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 211,236 184,282 154,306 149,913 181,364 0 -
PBT 19,177 13,560 15,984 15,356 50,321 0 -
Tax -3,549 -642 -1,352 -3,816 -11,793 0 -
NP 15,628 12,917 14,632 11,540 38,528 0 -
-
NP to SH 15,628 12,917 14,621 11,540 38,528 0 -
-
Tax Rate 18.51% 4.73% 8.46% 24.85% 23.44% - -
Total Cost 195,608 171,365 139,674 138,373 142,836 0 -
-
Net Worth 185,085 196,787 189,682 191,006 180,600 0 -
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 7,960 - - 3,979 - - -
Div Payout % 50.94% - - 34.48% - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 185,085 196,787 189,682 191,006 180,600 0 -
NOSH 298,524 302,749 296,378 298,448 277,846 0 -
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 7.40% 7.01% 9.48% 7.70% 21.24% 0.00% -
ROE 8.44% 6.56% 7.71% 6.04% 21.33% 0.00% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 70.76 60.87 52.06 50.23 65.27 0.00 -
EPS 5.20 4.27 4.93 3.87 13.87 0.00 -
DPS 2.67 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.62 0.65 0.64 0.64 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 309,230
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 43.47 37.92 31.75 30.85 37.32 0.00 -
EPS 3.22 2.66 3.01 2.37 7.93 0.00 -
DPS 1.64 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.3809 0.405 0.3903 0.3931 0.3716 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.49 0.63 0.53 0.28 1.00 0.00 -
P/RPS 0.69 1.03 1.02 0.56 1.53 0.00 -
P/EPS 9.36 14.77 10.74 7.24 7.21 0.00 -
EY 10.68 6.77 9.31 13.81 13.87 0.00 -
DY 5.44 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.79 0.97 0.83 0.44 1.54 0.00 -
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 17/01/12 25/01/11 26/01/10 21/01/09 29/01/08 - -
Price 0.49 0.65 0.57 0.26 0.96 0.00 -
P/RPS 0.69 1.07 1.09 0.52 1.47 0.00 -
P/EPS 9.36 15.23 11.55 6.72 6.92 0.00 -
EY 10.68 6.56 8.65 14.87 14.44 0.00 -
DY 5.44 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.79 1.00 0.89 0.41 1.48 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