[PWF] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -40.44%
YoY- -76.1%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 306,470 269,761 234,357 166,861 156,442 78,846 31.17%
PBT 7,229 7,606 8,786 3,888 12,131 4,199 11.47%
Tax -2,659 -2,875 -3,078 -1,770 -3,269 -973 22.25%
NP 4,570 4,731 5,708 2,118 8,862 3,226 7.20%
-
NP to SH 5,242 4,055 5,297 2,118 8,862 3,226 10.19%
-
Tax Rate 36.78% 37.80% 35.03% 45.52% 26.95% 23.17% -
Total Cost 301,900 265,030 228,649 164,743 147,580 75,620 31.88%
-
Net Worth 101,773 105,390 90,539 89,233 48,681 82,709 4.23%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 101,773 105,390 90,539 89,233 48,681 82,709 4.23%
NOSH 60,942 60,919 60,764 60,703 48,681 48,652 4.60%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.49% 1.75% 2.44% 1.27% 5.66% 4.09% -
ROE 5.15% 3.85% 5.85% 2.37% 18.20% 3.90% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 502.89 442.82 385.68 274.88 321.36 162.06 25.40%
EPS 8.60 6.66 8.72 3.49 18.20 6.63 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.73 1.49 1.47 1.00 1.70 -0.35%
Adjusted Per Share Value based on latest NOSH - 60,703
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 96.42 84.87 73.73 52.49 49.22 24.81 31.17%
EPS 1.65 1.28 1.67 0.67 2.79 1.01 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3316 0.2848 0.2807 0.1532 0.2602 4.23%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.74 0.69 0.54 0.94 1.06 1.10 -
P/RPS 0.15 0.16 0.14 0.34 0.33 0.68 -26.07%
P/EPS 8.60 10.37 6.19 26.94 5.82 16.59 -12.30%
EY 11.62 9.65 16.14 3.71 17.17 6.03 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.36 0.64 1.06 0.65 -7.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/08/07 30/08/06 30/08/05 20/10/04 29/08/03 - -
Price 0.71 0.65 0.56 0.85 1.28 0.00 -
P/RPS 0.14 0.15 0.15 0.31 0.40 0.00 -
P/EPS 8.25 9.77 6.42 24.36 7.03 0.00 -
EY 12.11 10.24 15.57 4.10 14.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.38 0.58 1.28 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