[PWROOT] YoY Cumulative Quarter Result on 31-May-2014 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ--%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 105,075 108,901 0 87,748 87,821 70,697 50,370 15.54%
PBT 11,456 19,728 0 12,008 14,385 7,483 5,961 13.70%
Tax -1,121 -4,379 0 -2,411 -3,903 605 -186 42.34%
NP 10,335 15,349 0 9,597 10,482 8,088 5,775 12.11%
-
NP to SH 9,404 14,678 0 9,333 9,928 7,790 5,775 10.05%
-
Tax Rate 9.79% 22.20% - 20.08% 27.13% -8.08% 3.12% -
Total Cost 94,740 93,552 0 78,151 77,339 62,609 44,595 15.96%
-
Net Worth 236,616 227,658 0 228,809 213,602 191,753 0 -
Dividend
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 7,583 8,986 - - - - - -
Div Payout % 80.65% 61.22% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 236,616 227,658 0 228,809 213,602 191,753 0 -
NOSH 303,354 299,551 301,064 301,064 300,848 299,615 298,437 0.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 9.84% 14.09% 0.00% 10.94% 11.94% 11.44% 11.47% -
ROE 3.97% 6.45% 0.00% 4.08% 4.65% 4.06% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 34.64 36.35 0.00 29.15 29.19 23.60 16.88 15.17%
EPS 3.10 4.90 0.00 3.10 3.30 2.60 1.90 10.10%
DPS 2.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.00 0.76 0.71 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,064
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 21.62 22.41 0.00 18.06 18.07 14.55 10.37 15.53%
EPS 1.94 3.02 0.00 1.92 2.04 1.60 1.19 10.08%
DPS 1.56 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.4685 0.00 0.4709 0.4396 0.3946 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/06/16 30/06/15 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.75 2.01 2.39 2.19 1.92 0.51 0.595 -
P/RPS 7.94 5.53 0.00 7.51 6.58 2.16 3.53 17.27%
P/EPS 88.71 41.02 0.00 70.65 58.18 19.62 30.75 23.15%
EY 1.13 2.44 0.00 1.42 1.72 5.10 3.25 -18.75%
DY 0.91 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.64 0.00 2.88 2.70 0.80 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/08/16 25/08/15 - 30/07/14 30/07/13 24/07/12 26/07/11 -
Price 2.01 2.09 0.00 2.29 2.07 0.67 0.57 -
P/RPS 5.80 5.75 0.00 7.86 7.09 2.84 3.38 11.19%
P/EPS 64.84 42.65 0.00 73.87 62.73 25.77 29.46 16.77%
EY 1.54 2.34 0.00 1.35 1.59 3.88 3.39 -14.36%
DY 1.24 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.75 0.00 3.01 2.92 1.05 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