[PWROOT] YoY Cumulative Quarter Result on 31-May-2013 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -71.13%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 108,901 0 87,748 87,821 70,697 50,370 49,695 16.68%
PBT 19,728 0 12,008 14,385 7,483 5,961 5,232 29.82%
Tax -4,379 0 -2,411 -3,903 605 -186 -666 44.82%
NP 15,349 0 9,597 10,482 8,088 5,775 4,566 26.92%
-
NP to SH 14,678 0 9,333 9,928 7,790 5,775 4,566 25.81%
-
Tax Rate 22.20% - 20.08% 27.13% -8.08% 3.12% 12.73% -
Total Cost 93,552 0 78,151 77,339 62,609 44,595 45,129 15.41%
-
Net Worth 227,658 0 228,809 213,602 191,753 0 197,859 2.79%
Dividend
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 8,986 - - - - - - -
Div Payout % 61.22% - - - - - - -
Equity
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 227,658 0 228,809 213,602 191,753 0 197,859 2.79%
NOSH 299,551 301,064 301,064 300,848 299,615 298,437 304,400 -0.31%
Ratio Analysis
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 14.09% 0.00% 10.94% 11.94% 11.44% 11.47% 9.19% -
ROE 6.45% 0.00% 4.08% 4.65% 4.06% 0.00% 2.31% -
Per Share
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 36.35 0.00 29.15 29.19 23.60 16.88 16.33 17.04%
EPS 4.90 0.00 3.10 3.30 2.60 1.90 1.50 26.21%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.00 0.76 0.71 0.64 0.00 0.65 3.12%
Adjusted Per Share Value based on latest NOSH - 300,848
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 22.41 0.00 18.06 18.07 14.55 10.37 10.23 16.67%
EPS 3.02 0.00 1.92 2.04 1.60 1.19 0.94 25.80%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4685 0.00 0.4709 0.4396 0.3946 0.00 0.4072 2.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 30/06/15 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.01 2.39 2.19 1.92 0.51 0.595 0.58 -
P/RPS 5.53 0.00 7.51 6.58 2.16 3.53 3.55 9.10%
P/EPS 41.02 0.00 70.65 58.18 19.62 30.75 38.67 1.16%
EY 2.44 0.00 1.42 1.72 5.10 3.25 2.59 -1.16%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.00 2.88 2.70 0.80 0.00 0.89 23.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/08/15 - 30/07/14 30/07/13 24/07/12 26/07/11 27/07/10 -
Price 2.09 0.00 2.29 2.07 0.67 0.57 0.55 -
P/RPS 5.75 0.00 7.86 7.09 2.84 3.38 3.37 11.07%
P/EPS 42.65 0.00 73.87 62.73 25.77 29.46 36.67 3.01%
EY 2.34 0.00 1.35 1.59 3.88 3.39 2.73 -2.98%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 3.01 2.92 1.05 0.00 0.85 25.97%

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