[PWF] YoY Cumulative 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- 303.66%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 162,137 201,393 196,789 201,642 260,392 232,777 200,017 -3.43%
PBT -4,116 6,443 5,014 543 2,718 5,620 3,506 -
Tax -833 -985 -2,872 120 -2,419 -2,832 -1,525 -9.57%
NP -4,949 5,458 2,142 663 299 2,788 1,981 -
-
NP to SH -4,949 5,458 2,142 662 438 2,646 2,502 -
-
Tax Rate - 15.29% 57.28% -22.10% 89.00% 50.39% 43.50% -
Total Cost 167,086 195,935 194,647 200,979 260,093 229,989 198,036 -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 -3.90% 4.58% 1.80% 0.51% 0.32% 2.54% 2.42% -
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 268.64 337.99 330.08 332.01 428.04 381.80 328.57 -3.29%
EPS -8.20 7.40 6.05 1.09 0.72 4.34 4.11 -
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 51.01 63.36 61.91 63.44 81.92 73.23 62.93 -3.43%
EPS -1.56 1.72 0.67 0.21 0.14 0.83 0.79 -
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 0.16 0.13 0.15 0.13 0.12 0.16 0.19 -2.82%
P/EPS -5.37 4.91 13.36 40.37 69.44 13.82 14.84 -
EY -18.64 20.36 7.49 2.48 1.44 7.23 6.74 -
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 0.18 0.12 0.13 0.15 0.15 0.16 0.19 -0.89%
P/EPS -5.85 4.59 11.69 44.95 90.28 14.29 14.84 -
EY -17.08 21.81 8.55 2.22 1.11 7.00 6.74 -
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