[PWROOT] YoY TTM Result on 31-Aug-2008 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

21-Oct-2008

Admission Sponsor

Sponsor

Financial Year

28-Feb-2009

Quarter

31-Aug-2008 [#2]

Profit Trend

QoQ- -21.78%

YoY- 43.68%

Quarter Report

2009 - 2 Qtr (Announcement).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
TTM Result
Revenue	188,175	171,639	143,504	162,847	92,730	19.33%
YoY %	9.63%	19.61%	-11.88%	75.61%	-	-
Horiz. %	202.93%	185.10%	154.75%	175.61%	100.00%	-
PBT	13,911	13,485	11,535	31,051	23,495	-12.27%
YoY %	3.16%	16.91%	-62.85%	32.16%	-	-
Horiz. %	59.21%	57.40%	49.10%	132.16%	100.00%	-
Tax	-1,921	-2,517	1,353	-5,173	-5,484	-23.05%
YoY %	23.68%	-286.03%	126.16%	5.67%	-	-
Horiz. %	35.03%	45.90%	-24.67%	94.33%	100.00%	-
NP	11,990	10,968	12,888	25,878	18,011	-9.66%
YoY %	9.32%	-14.90%	-50.20%	43.68%	-	-
Horiz. %	66.57%	60.90%	71.56%	143.68%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,990	10,968	12,888	25,878	18,011	-9.66%
YoY %	9.32%	-14.90%	-50.20%	43.68%	-	-
Horiz. %	66.57%	60.90%	71.56%	143.68%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	13.81%	18.67%	-11.73%	16.66%	23.34%	-
YoY %	-26.03%	259.16%	-170.41%	-28.62%	-	-
Horiz. %	59.17%	79.99%	-50.26%	71.38%	100.00%	-
Total Cost	176,185	160,671	130,616	136,969	74,719	23.89%
YoY %	9.66%	23.01%	-4.64%	83.31%	-	-
Horiz. %	235.80%	215.03%	174.81%	183.31%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	170,200	199,299	193,426	195,499	180,543	-1.46%
YoY %	-14.60%	3.04%	-1.06%	8.28%	-	-
Horiz. %	94.27%	110.39%	107.14%	108.28%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Dividend
Div	11,985	239	5,595	14,771	-	-
YoY %	4,914.64%	-95.73%	-62.12%	0.00%	-	-
Horiz. %	81.14%	1.62%	37.88%	100.00%	-	-
Div Payout %	99.97%	2.19%	43.42%	57.08%	-	-
YoY %	4,464.84%	-94.96%	-23.93%	0.00%	-	-
Horiz. %	175.14%	3.84%	76.07%	100.00%	-	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Equity
Net Worth	170,200	199,299	193,426	195,499	180,543	-1.46%
YoY %	-14.60%	3.04%	-1.06%	8.28%	-	-
Horiz. %	94.27%	110.39%	107.14%	108.28%	100.00%	-
NOSH	283,666	306,615	297,578	287,499	295,972	-1.05%
YoY %	-7.48%	3.04%	3.51%	-2.86%	-	-
Horiz. %	95.84%	103.60%	100.54%	97.14%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Ratio Analysis
NP Margin	6.37%	6.39%	8.98%	15.89%	19.42%	-
YoY %	-0.31%	-28.84%	-43.49%	-18.18%	-	-
Horiz. %	32.80%	32.90%	46.24%	81.82%	100.00%	-
ROE	7.04%	5.50%	6.66%	13.24%	9.98%	-
YoY %	28.00%	-17.42%	-49.70%	32.67%	-	-
Horiz. %	70.54%	55.11%	66.73%	132.67%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Per Share
RPS	66.34	55.98	48.22	56.64	31.33	20.61%
YoY %	18.51%	16.09%	-14.87%	80.79%	-	-
Horiz. %	211.75%	178.68%	153.91%	180.79%	100.00%	-
EPS	4.23	3.58	4.33	9.00	6.09	-8.70%
YoY %	18.16%	-17.32%	-51.89%	47.78%	-	-
Horiz. %	69.46%	58.78%	71.10%	147.78%	100.00%	-
DPS	4.23	0.08	1.88	5.14	0.00	-
YoY %	5,187.50%	-95.74%	-63.42%	0.00%	-	-
Horiz. %	82.30%	1.56%	36.58%	100.00%	-	-
NAPS	0.60	0.65	0.65	0.68	0.61	-0.41%
YoY %	-7.69%	0.00%	-4.41%	11.48%	-	-
Horiz. %	98.36%	106.56%	106.56%	111.48%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Adjusted Per Share Value based on latest NOSH - 287,499
RPS	38.72	35.32	29.53	33.51	19.08	19.34%
YoY %	9.63%	19.61%	-11.88%	75.63%	-	-
Horiz. %	202.94%	185.12%	154.77%	175.63%	100.00%	-
EPS	2.47	2.26	2.65	5.33	3.71	-9.66%
YoY %	9.29%	-14.72%	-50.28%	43.67%	-	-
Horiz. %	66.58%	60.92%	71.43%	143.67%	100.00%	-
DPS	2.47	0.05	1.15	3.04	0.00	-
YoY %	4,840.00%	-95.65%	-62.17%	0.00%	-	-
Horiz. %	81.25%	1.64%	37.83%	100.00%	-	-
NAPS	0.3502	0.4101	0.398	0.4023	0.3715	-1.46%
YoY %	-14.61%	3.04%	-1.07%	8.29%	-	-
Horiz. %	94.27%	110.39%	107.13%	108.29%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	30/08/10	28/08/09	29/08/08	30/08/07	-
Price	0.505	0.60	0.47	0.62	1.43	-
P/RPS	0.76	1.07	0.97	1.09	4.56	-36.08%
YoY %	-28.97%	10.31%	-11.01%	-76.10%	-	-
Horiz. %	16.67%	23.46%	21.27%	23.90%	100.00%	-
P/EPS	11.95	16.77	10.85	6.89	23.50	-15.54%
YoY %	-28.74%	54.56%	57.47%	-70.68%	-	-
Horiz. %	50.85%	71.36%	46.17%	29.32%	100.00%	-
EY	8.37	5.96	9.21	14.52	4.26	18.38%
YoY %	40.44%	-35.29%	-36.57%	240.85%	-	-
Horiz. %	196.48%	139.91%	216.20%	340.85%	100.00%	-
DY	8.37	0.13	4.00	8.29	0.00	-
YoY %	6,338.46%	-96.75%	-51.75%	0.00%	-	-
Horiz. %	100.97%	1.57%	48.25%	100.00%	-	-
P/NAPS	0.84	0.92	0.72	0.91	2.34	-22.58%
YoY %	-8.70%	27.78%	-20.88%	-61.11%	-	-
Horiz. %	35.90%	39.32%	30.77%	38.89%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Announcement Date
Date	25/10/11	26/10/10	27/10/09	21/10/08	-	-
Price	0.51	0.70	0.58	0.30	0.00	-
P/RPS	0.77	1.25	1.20	0.53	0.00	-
YoY %	-38.40%	4.17%	126.42%	0.00%	-	-
Horiz. %	145.28%	235.85%	226.42%	100.00%	-	-
P/EPS	12.07	19.57	13.39	3.33	0.00	-
YoY %	-38.32%	46.15%	302.10%	0.00%	-	-
Horiz. %	362.46%	587.69%	402.10%	100.00%	-	-
EY	8.29	5.11	7.47	30.00	0.00	-
YoY %	62.23%	-31.59%	-75.10%	0.00%	-	-
Horiz. %	27.63%	17.03%	24.90%	100.00%	-	-
DY	8.28	0.11	3.24	17.13	0.00	-
YoY %	7,427.27%	-96.60%	-81.09%	0.00%	-	-
Horiz. %	48.34%	0.64%	18.91%	100.00%	-	-
P/NAPS	0.85	1.08	0.89	0.44	0.00	-
YoY %	-21.30%	21.35%	102.27%	0.00%	-	-
Horiz. %	193.18%	245.45%	202.27%	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