[PWF] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.25%
YoY- -113.86%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 232,777 200,017 192,718 137,802 111,014 118,863 0 -
PBT 5,620 3,506 7,569 -641 8,810 6,351 0 -
Tax -2,832 -1,525 -2,247 -220 -2,598 -955 0 -
NP 2,788 1,981 5,322 -861 6,212 5,396 0 -
-
NP to SH 2,646 2,502 4,382 -861 6,212 5,396 0 -
-
Tax Rate 50.39% 43.50% 29.69% - 29.49% 15.04% - -
Total Cost 229,989 198,036 187,396 138,663 104,802 113,467 0 -
-
Net Worth 104,254 103,489 92,637 86,099 91,109 76,153 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 104,254 103,489 92,637 86,099 91,109 76,153 0 -
NOSH 60,967 60,875 60,945 61,063 48,721 43,516 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.20% 0.99% 2.76% -0.62% 5.60% 4.54% 0.00% -
ROE 2.54% 2.42% 4.73% -1.00% 6.82% 7.09% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 381.80 328.57 316.21 225.67 227.85 273.15 0.00 -
EPS 4.34 4.11 7.19 -1.41 12.75 12.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.52 1.41 1.87 1.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,769
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 73.23 62.93 60.63 43.35 34.93 37.39 0.00 -
EPS 0.83 0.79 1.38 -0.27 1.95 1.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.3256 0.2914 0.2709 0.2866 0.2396 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.60 0.61 0.52 0.84 1.12 0.76 0.00 -
P/RPS 0.16 0.19 0.16 0.37 0.49 0.28 0.00 -
P/EPS 13.82 14.84 7.23 -59.57 8.78 6.13 0.00 -
EY 7.23 6.74 13.83 -1.68 11.38 16.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.60 0.60 0.43 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 29/11/02 - -
Price 0.62 0.61 0.47 0.80 1.35 0.82 0.00 -
P/RPS 0.16 0.19 0.15 0.35 0.59 0.30 0.00 -
P/EPS 14.29 14.84 6.54 -56.74 10.59 6.61 0.00 -
EY 7.00 6.74 15.30 -1.76 9.44 15.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.31 0.57 0.72 0.47 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