[PWF] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25.38%
YoY- 45.2%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 84,036 90,293 79,518 71,281 58,322 43,458 42,624 11.96%
PBT -772 1,269 3,090 3,709 1,616 2,735 4,833 -
Tax 1,464 1,635 -967 -1,511 -408 -928 -1,855 -
NP 692 2,904 2,123 2,198 1,208 1,807 2,978 -21.57%
-
NP to SH 580 2,593 1,601 1,754 1,208 1,807 2,978 -23.84%
-
Tax Rate - -128.84% 31.29% 40.74% 25.25% 33.93% 38.38% -
Total Cost 83,344 87,389 77,395 69,083 57,114 41,651 39,646 13.16%
-
Net Worth 121,690 121,909 60,935 104,866 60,845 48,765 87,361 5.67%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 121,690 121,909 60,935 104,866 60,845 48,765 87,361 5.67%
NOSH 60,845 60,954 60,935 60,968 60,845 48,765 48,265 3.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.82% 3.22% 2.67% 3.08% 2.07% 4.16% 6.99% -
ROE 0.48% 2.13% 2.63% 1.67% 1.99% 3.71% 3.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 138.11 148.13 130.50 116.91 95.85 89.12 88.31 7.73%
EPS 0.95 4.26 2.63 2.88 1.98 2.97 6.17 -26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.72 1.00 1.00 1.81 1.67%
Adjusted Per Share Value based on latest NOSH - 60,968
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 26.44 28.41 25.02 22.43 18.35 13.67 13.41 11.96%
EPS 0.18 0.82 0.50 0.55 0.38 0.57 0.94 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3828 0.3835 0.1917 0.3299 0.1914 0.1534 0.2748 5.67%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 0.54 0.57 0.60 0.79 1.31 0.82 -
P/RPS 0.43 0.36 0.44 0.51 0.82 1.47 0.93 -12.05%
P/EPS 62.94 12.69 21.69 20.86 39.79 35.35 13.29 29.55%
EY 1.59 7.88 4.61 4.79 2.51 2.83 7.52 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.57 0.35 0.79 1.31 0.45 -6.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.56 0.58 0.61 0.68 0.69 1.06 0.69 -
P/RPS 0.41 0.39 0.47 0.58 0.72 1.19 0.78 -10.15%
P/EPS 58.75 13.63 23.22 23.64 34.75 28.61 11.18 31.82%
EY 1.70 7.33 4.31 4.23 2.88 3.50 8.94 -24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.61 0.40 0.69 1.06 0.38 -4.95%

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