[PWROOT] YoY TTM Result on 30-Nov-2007 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

29-Jan-2008

Admission Sponsor

Sponsor

Financial Year

29-Feb-2008

Quarter

30-Nov-2007 [#3]

Profit Trend

QoQ- 60.42%

YoY--%

Quarter Report

nbr_qtrly result 30.11.2007.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
TTM Result
Revenue	175,589	141,441	156,385	136,023	8.87%
YoY %	24.14%	-9.56%	14.97%	-	-
Horiz. %	129.09%	103.98%	114.97%	100.00%	-
PBT	11,164	9,838	21,749	37,739	-33.34%
YoY %	13.48%	-54.77%	-42.37%	-	-
Horiz. %	29.58%	26.07%	57.63%	100.00%	-
Tax	-2,270	2,240	-2,734	-8,845	-36.42%
YoY %	-201.34%	181.93%	69.09%	-	-
Horiz. %	25.66%	-25.33%	30.91%	100.00%	-
NP	8,894	12,078	19,015	28,894	-32.45%
YoY %	-26.36%	-36.48%	-34.19%	-	-
Horiz. %	30.78%	41.80%	65.81%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	8,894	12,078	19,015	28,894	-32.45%
YoY %	-26.36%	-36.48%	-34.19%	-	-
Horiz. %	30.78%	41.80%	65.81%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	20.33%	-22.77%	12.57%	23.44%	-
YoY %	189.28%	-281.15%	-46.37%	-	-
Horiz. %	86.73%	-97.14%	53.63%	100.00%	-
Total Cost	166,695	129,363	137,370	107,129	15.86%
YoY %	28.86%	-5.83%	28.23%	-	-
Horiz. %	155.60%	120.75%	128.23%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	184,599	186,298	197,907	196,498	-2.05%
YoY %	-0.91%	-5.87%	0.72%	-	-
Horiz. %	93.94%	94.81%	100.72%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	239	5,595	14,771	-	-
YoY %	-95.73%	-62.12%	0.00%	-	-
Horiz. %	1.62%	37.88%	100.00%	-	-
Div Payout %	2.70%	46.33%	77.68%	-	-
YoY %	-94.17%	-40.36%	0.00%	-	-
Horiz. %	3.48%	59.64%	100.00%	-	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	184,599	186,298	197,907	196,498	-2.05%
YoY %	-0.91%	-5.87%	0.72%	-	-
Horiz. %	93.94%	94.81%	100.72%	100.00%	-
NOSH	283,999	291,090	309,230	302,305	-2.05%
YoY %	-2.44%	-5.87%	2.29%	-	-
Horiz. %	93.94%	96.29%	102.29%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	5.07%	8.54%	12.16%	21.24%	-
YoY %	-40.63%	-29.77%	-42.75%	-	-
Horiz. %	23.87%	40.21%	57.25%	100.00%	-
ROE	4.82%	6.48%	9.61%	14.70%	-
YoY %	-25.62%	-32.57%	-34.63%	-	-
Horiz. %	32.79%	44.08%	65.37%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	61.83	48.59	50.57	45.00	11.16%
YoY %	27.25%	-3.92%	12.38%	-	-
Horiz. %	137.40%	107.98%	112.38%	100.00%	-
EPS	3.13	4.15	6.15	9.56	-31.05%
YoY %	-24.58%	-32.52%	-35.67%	-	-
Horiz. %	32.74%	43.41%	64.33%	100.00%	-
DPS	0.08	1.92	4.78	0.00	-
YoY %	-95.83%	-59.83%	0.00%	-	-
Horiz. %	1.67%	40.17%	100.00%	-	-
NAPS	0.65	0.64	0.64	0.65	0.00%
YoY %	1.56%	0.00%	-1.54%	-	-
Horiz. %	100.00%	98.46%	98.46%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 302,305
RPS	36.13	29.11	32.18	27.99	8.87%
YoY %	24.12%	-9.54%	14.97%	-	-
Horiz. %	129.08%	104.00%	114.97%	100.00%	-
EPS	1.83	2.49	3.91	5.95	-32.47%
YoY %	-26.51%	-36.32%	-34.29%	-	-
Horiz. %	30.76%	41.85%	65.71%	100.00%	-
DPS	0.05	1.15	3.04	0.00	-
YoY %	-95.65%	-62.17%	0.00%	-	-
Horiz. %	1.64%	37.83%	100.00%	-	-
NAPS	0.3799	0.3834	0.4073	0.4044	-2.05%
YoY %	-0.91%	-5.87%	0.72%	-	-
Horiz. %	93.94%	94.81%	100.72%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	0.63	0.53	0.28	1.00	-
P/RPS	1.02	1.09	0.55	2.22	-22.81%
YoY %	-6.42%	98.18%	-75.23%	-	-
Horiz. %	45.95%	49.10%	24.77%	100.00%	-
P/EPS	20.12	12.77	4.55	10.46	24.34%
YoY %	57.56%	180.66%	-56.50%	-	-
Horiz. %	192.35%	122.08%	43.50%	100.00%	-
EY	4.97	7.83	21.96	9.56	-19.57%
YoY %	-36.53%	-64.34%	129.71%	-	-
Horiz. %	51.99%	81.90%	229.71%	100.00%	-
DY	0.13	3.63	17.06	0.00	-
YoY %	-96.42%	-78.72%	0.00%	-	-
Horiz. %	0.76%	21.28%	100.00%	-	-
P/NAPS	0.97	0.83	0.44	1.54	-14.26%
YoY %	16.87%	88.64%	-71.43%	-	-
Horiz. %	62.99%	53.90%	28.57%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	25/01/11	26/01/10	21/01/09	-	-
Price	0.65	0.57	0.26	0.00	-
P/RPS	1.05	1.17	0.51	0.00	-
YoY %	-10.26%	129.41%	0.00%	-	-
Horiz. %	205.88%	229.41%	100.00%	-	-
P/EPS	20.76	13.74	4.23	0.00	-
YoY %	51.09%	224.82%	0.00%	-	-
Horiz. %	490.78%	324.82%	100.00%	-	-
EY	4.82	7.28	23.65	0.00	-
YoY %	-33.79%	-69.22%	0.00%	-	-
Horiz. %	20.38%	30.78%	100.00%	-	-
DY	0.13	3.37	18.37	0.00	-
YoY %	-96.14%	-81.65%	0.00%	-	-
Horiz. %	0.71%	18.35%	100.00%	-	-
P/NAPS	1.00	0.89	0.41	0.00	-
YoY %	12.36%	117.07%	0.00%	-	-
Horiz. %	243.90%	217.07%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos