[PWROOT] YoY Quarter Result on 28-Feb-2011 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 122.36%
YoY- 401.07%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 72,100 75,925 58,609 46,612 37,362 25,711 44,473 8.38%
PBT 11,034 10,609 4,989 4,651 1,314 -2,150 10,876 0.24%
Tax -325 -1,258 -489 -2,125 -2,153 3,254 128 -
NP 10,709 9,351 4,500 2,526 -839 1,104 11,004 -0.45%
-
NP to SH 10,583 8,980 4,125 2,526 -839 1,104 11,004 -0.64%
-
Tax Rate 2.95% 11.86% 9.80% 45.69% 163.85% - -1.18% -
Total Cost 61,391 66,574 54,109 44,086 38,201 24,607 33,469 10.63%
-
Net Worth 220,731 203,546 182,404 189,375 178,986 179,919 199,261 1.71%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 15,118 11,973 7,355 6,312 5,593 5,536 11,896 4.07%
Div Payout % 142.86% 133.33% 178.30% 249.90% 0.00% 501.45% 108.11% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 220,731 203,546 182,404 189,375 178,986 179,919 199,261 1.71%
NOSH 302,371 299,333 294,200 315,624 279,666 276,800 297,405 0.27%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 14.85% 12.32% 7.68% 5.42% -2.25% 4.29% 24.74% -
ROE 4.79% 4.41% 2.26% 1.33% -0.47% 0.61% 5.52% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 23.84 25.36 19.92 14.77 13.36 9.29 14.95 8.08%
EPS 3.50 3.00 1.40 0.80 -0.30 0.40 3.70 -0.92%
DPS 5.00 4.00 2.50 2.00 2.00 2.00 4.00 3.78%
NAPS 0.73 0.68 0.62 0.60 0.64 0.65 0.67 1.43%
Adjusted Per Share Value based on latest NOSH - 315,624
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 14.84 15.62 12.06 9.59 7.69 5.29 9.15 8.38%
EPS 2.18 1.85 0.85 0.52 -0.17 0.23 2.26 -0.59%
DPS 3.11 2.46 1.51 1.30 1.15 1.14 2.45 4.05%
NAPS 0.4542 0.4189 0.3754 0.3897 0.3683 0.3702 0.4101 1.71%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.80 1.47 0.52 0.56 0.51 0.25 0.94 -
P/RPS 7.55 5.80 2.61 3.79 3.82 2.69 6.29 3.08%
P/EPS 51.43 49.00 37.09 69.97 -170.00 62.68 25.41 12.46%
EY 1.94 2.04 2.70 1.43 -0.59 1.60 3.94 -11.13%
DY 2.78 2.72 4.81 3.57 3.92 8.00 4.26 -6.86%
P/NAPS 2.47 2.16 0.84 0.93 0.80 0.38 1.40 9.91%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/04/14 29/04/13 25/04/12 26/04/11 27/04/10 29/04/09 29/04/08 -
Price 1.85 1.57 0.54 0.55 0.60 0.32 0.81 -
P/RPS 7.76 6.19 2.71 3.72 4.49 3.45 5.42 6.16%
P/EPS 52.86 52.33 38.51 68.72 -200.00 80.23 21.89 15.82%
EY 1.89 1.91 2.60 1.46 -0.50 1.25 4.57 -13.67%
DY 2.70 2.55 4.63 3.64 3.33 6.25 4.94 -9.57%
P/NAPS 2.53 2.31 0.87 0.92 0.94 0.49 1.21 13.07%

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