[PWROOT] YoY Quarter Result on 31-Aug-2010 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -12.7%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 71,039 62,644 52,475 49,799 47,851 44,760 48,269 6.64%
PBT 12,386 11,320 2,375 4,014 6,524 4,942 13,923 -1.92%
Tax -2,693 -2,023 178 -28 -870 -1,492 -3,268 -3.17%
NP 9,693 9,297 2,553 3,986 5,654 3,450 10,655 -1.56%
-
NP to SH 9,583 9,120 2,553 3,986 5,654 3,450 10,655 -1.75%
-
Tax Rate 21.74% 17.87% -7.49% 0.70% 13.34% 30.19% 23.47% -
Total Cost 61,346 53,347 49,922 45,813 42,197 41,310 37,614 8.48%
-
Net Worth 224,601 197,599 170,200 199,299 193,426 195,499 180,543 3.70%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 11,978 9,120 56 183 5,951 - - -
Div Payout % 125.00% 100.00% 2.22% 4.62% 105.26% - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 224,601 197,599 170,200 199,299 193,426 195,499 180,543 3.70%
NOSH 299,468 304,000 283,666 306,615 297,578 287,499 295,972 0.19%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 13.64% 14.84% 4.87% 8.00% 11.82% 7.71% 22.07% -
ROE 4.27% 4.62% 1.50% 2.00% 2.92% 1.76% 5.90% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 23.72 20.61 18.50 16.24 16.08 15.57 16.31 6.43%
EPS 3.20 3.00 0.90 1.30 1.90 1.20 3.60 -1.94%
DPS 4.00 3.00 0.02 0.06 2.00 0.00 0.00 -
NAPS 0.75 0.65 0.60 0.65 0.65 0.68 0.61 3.50%
Adjusted Per Share Value based on latest NOSH - 306,615
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 14.62 12.89 10.80 10.25 9.85 9.21 9.93 6.65%
EPS 1.97 1.88 0.53 0.82 1.16 0.71 2.19 -1.74%
DPS 2.47 1.88 0.01 0.04 1.22 0.00 0.00 -
NAPS 0.4622 0.4066 0.3502 0.4101 0.398 0.4023 0.3715 3.70%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 1.79 1.05 0.505 0.60 0.47 0.62 1.43 -
P/RPS 7.55 5.10 2.73 3.69 2.92 3.98 8.77 -2.46%
P/EPS 55.94 35.00 56.11 46.15 24.74 51.67 39.72 5.86%
EY 1.79 2.86 1.78 2.17 4.04 1.94 2.52 -5.53%
DY 2.23 2.86 0.04 0.10 4.26 0.00 0.00 -
P/NAPS 2.39 1.62 0.84 0.92 0.72 0.91 2.34 0.35%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 21/10/08 30/10/07 -
Price 1.90 1.01 0.51 0.70 0.58 0.30 1.18 -
P/RPS 8.01 4.90 2.76 4.31 3.61 1.93 7.24 1.69%
P/EPS 59.37 33.67 56.67 53.85 30.53 25.00 32.78 10.39%
EY 1.68 2.97 1.76 1.86 3.28 4.00 3.05 -9.45%
DY 2.11 2.97 0.04 0.09 3.45 0.00 0.00 -
P/NAPS 2.53 1.55 0.85 1.08 0.89 0.44 1.93 4.61%

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