[PWROOT] YoY Annualized Quarter Result on 31-May-2010 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 80.21%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 351,284 282,788 201,480 198,780 132,444 123,368 177,844 12.00%
PBT 57,540 29,932 23,844 20,928 8,876 6,524 38,288 7.01%
Tax -15,612 2,420 -744 -2,664 -436 -1,792 -8,864 9.88%
NP 41,928 32,352 23,100 18,264 8,440 4,732 29,424 6.07%
-
NP to SH 39,712 31,160 23,100 18,264 8,440 4,732 29,424 5.11%
-
Tax Rate 27.13% -8.08% 3.12% 12.73% 4.91% 27.47% 23.15% -
Total Cost 309,356 250,436 178,380 180,516 124,004 118,636 148,420 13.00%
-
Net Worth 213,602 191,753 0 197,859 195,928 198,152 137,628 7.59%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 213,602 191,753 0 197,859 195,928 198,152 137,628 7.59%
NOSH 300,848 299,615 298,437 304,400 301,428 295,749 237,290 4.03%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 11.94% 11.44% 11.47% 9.19% 6.37% 3.84% 16.54% -
ROE 18.59% 16.25% 0.00% 9.23% 4.31% 2.39% 21.38% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 116.76 94.38 67.51 65.30 43.94 41.71 74.95 7.66%
EPS 13.20 10.40 7.60 6.00 2.80 1.60 12.40 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.64 0.00 0.65 0.65 0.67 0.58 3.42%
Adjusted Per Share Value based on latest NOSH - 304,400
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 72.29 58.19 41.46 40.91 27.25 25.39 36.60 12.00%
EPS 8.17 6.41 4.75 3.76 1.74 0.97 6.06 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4396 0.3946 0.00 0.4072 0.4032 0.4078 0.2832 7.59%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.92 0.51 0.595 0.58 0.33 0.76 1.58 -
P/RPS 1.64 0.54 0.88 0.89 0.75 1.82 2.11 -4.10%
P/EPS 14.55 4.90 7.69 9.67 11.79 47.50 12.74 2.23%
EY 6.88 20.39 13.01 10.34 8.48 2.11 7.85 -2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 0.80 0.00 0.89 0.51 1.13 2.72 -0.12%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 23/07/08 30/07/07 -
Price 2.07 0.67 0.57 0.55 0.54 0.64 1.60 -
P/RPS 1.77 0.71 0.84 0.84 1.23 1.53 2.13 -3.03%
P/EPS 15.68 6.44 7.36 9.17 19.29 40.00 12.90 3.30%
EY 6.38 15.52 13.58 10.91 5.19 2.50 7.75 -3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.05 0.00 0.85 0.83 0.96 2.76 0.94%

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