[PWROOT] YoY Quarter Result on 30-Nov-2012 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- -6.88%
YoY- 84.11%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 94,450 0 75,892 70,089 55,582 38,718 34,768 21.70%
PBT 11,566 0 12,161 12,551 6,047 924 3,245 28.37%
Tax -602 0 -3,418 -4,009 -1,434 212 -35 74.92%
NP 10,964 0 8,743 8,542 4,613 1,136 3,210 27.30%
-
NP to SH 9,590 0 8,673 8,493 4,613 1,136 3,202 24.06%
-
Tax Rate 5.20% - 28.11% 31.94% 23.71% -22.94% 1.08% -
Total Cost 83,486 0 67,149 61,547 50,969 37,582 31,558 21.07%
-
Net Worth 224,765 0 221,311 206,258 190,670 184,599 186,298 3.75%
Dividend
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 5,993 - - - - - - -
Div Payout % 62.50% - - - - - - -
Equity
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 224,765 0 221,311 206,258 190,670 184,599 186,298 3.75%
NOSH 299,687 299,068 299,068 303,321 307,533 283,999 291,090 0.57%
Ratio Analysis
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 11.61% 0.00% 11.52% 12.19% 8.30% 2.93% 9.23% -
ROE 4.27% 0.00% 3.92% 4.12% 2.42% 0.62% 1.72% -
Per Share
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 31.52 0.00 25.38 23.11 18.07 13.63 11.94 21.02%
EPS 3.20 0.00 2.90 2.80 1.50 0.40 1.10 23.35%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 0.74 0.68 0.62 0.65 0.64 3.16%
Adjusted Per Share Value based on latest NOSH - 303,321
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 19.44 0.00 15.62 14.42 11.44 7.97 7.15 21.72%
EPS 1.97 0.00 1.78 1.75 0.95 0.23 0.66 23.97%
DPS 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.00 0.4554 0.4244 0.3924 0.3799 0.3834 3.75%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 31/12/14 31/12/13 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.51 1.98 1.83 0.96 0.49 0.63 0.53 -
P/RPS 4.79 0.00 7.21 4.15 2.71 4.62 4.44 1.50%
P/EPS 47.19 0.00 63.10 34.29 32.67 157.50 48.18 -0.40%
EY 2.12 0.00 1.58 2.92 3.06 0.63 2.08 0.37%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 0.00 2.47 1.41 0.79 0.97 0.83 18.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/02/15 - 29/01/14 30/01/13 17/01/12 25/01/11 26/01/10 -
Price 1.53 0.00 2.15 1.23 0.49 0.65 0.57 -
P/RPS 4.85 0.00 8.47 5.32 2.71 4.77 4.77 0.32%
P/EPS 47.81 0.00 74.14 43.93 32.67 162.50 51.82 -1.57%
EY 2.09 0.00 1.35 2.28 3.06 0.62 1.93 1.57%
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.00 2.91 1.81 0.79 1.00 0.89 17.70%

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