[PWF] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -203.24%
YoY- 57.15%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 52,321 69,455 65,098 65,214 83,785 78,180 61,321 -2.60%
PBT -2,536 2,523 2,377 -1,714 -2,871 -952 -3,798 -6.50%
Tax -220 -444 -1,103 710 72 181 948 -
NP -2,756 2,079 1,274 -1,004 -2,799 -771 -2,850 -0.55%
-
NP to SH -2,756 2,079 1,274 -1,051 -2,453 35 -2,278 3.22%
-
Tax Rate - 17.60% 46.40% - - - - -
Total Cost 55,077 67,376 63,824 66,218 86,584 78,951 64,171 -2.51%
-
Net Worth 124,946 127,846 121,944 127,578 135,128 95,666 101,109 3.58%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,946 127,846 121,944 127,578 135,128 95,666 101,109 3.58%
NOSH 59,783 59,741 60,972 60,751 60,868 58,333 60,909 -0.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -5.27% 2.99% 1.96% -1.54% -3.34% -0.99% -4.65% -
ROE -2.21% 1.63% 1.04% -0.82% -1.82% 0.04% -2.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 87.52 116.26 106.77 107.35 137.65 134.02 100.68 -2.30%
EPS -4.61 3.40 3.23 -1.73 -4.03 0.06 -3.74 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.14 2.00 2.10 2.22 1.64 1.66 3.91%
Adjusted Per Share Value based on latest NOSH - 60,751
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.46 21.85 20.48 20.52 26.36 24.60 19.29 -2.60%
EPS -0.87 0.65 0.40 -0.33 -0.77 0.01 -0.72 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.4022 0.3836 0.4014 0.4251 0.301 0.3181 3.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.47 0.43 0.43 0.58 0.56 0.60 0.62 -
P/RPS 0.54 0.37 0.40 0.54 0.41 0.45 0.62 -2.27%
P/EPS -10.20 12.36 20.58 -33.53 -13.90 1,000.00 -16.58 -7.77%
EY -9.81 8.09 4.86 -2.98 -7.20 0.10 -6.03 8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.28 0.25 0.37 0.37 -8.29%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 25/05/06 -
Price 0.48 0.45 0.35 0.41 0.62 0.60 0.62 -
P/RPS 0.55 0.39 0.33 0.38 0.45 0.45 0.62 -1.97%
P/EPS -10.41 12.93 16.75 -23.70 -15.38 1,000.00 -16.58 -7.45%
EY -9.60 7.73 5.97 -4.22 -6.50 0.10 -6.03 8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.18 0.20 0.28 0.37 0.37 -7.61%

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