[PWROOT] QoQ Annualized Quarter Result on 28-Feb-2009 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -15.43%
YoY- -75.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 154,306 161,924 132,444 138,146 149,913 151,208 123,368 16.07%
PBT 15,984 17,486 8,876 9,367 15,356 13,148 6,524 81.63%
Tax -1,352 -1,958 -436 392 -3,816 -3,880 -1,792 -17.11%
NP 14,632 15,528 8,440 9,759 11,540 9,268 4,732 112.10%
-
NP to SH 14,621 15,528 8,440 9,759 11,540 9,268 4,732 111.99%
-
Tax Rate 8.46% 11.20% 4.91% -4.18% 24.85% 29.51% 27.47% -
Total Cost 139,674 146,396 124,004 128,387 138,373 141,940 118,636 11.48%
-
Net Worth 189,682 194,099 195,928 191,922 191,006 210,074 198,152 -2.86%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 11,944 - 8,857 3,979 - - -
Div Payout % - 76.92% - 90.77% 34.48% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 189,682 194,099 195,928 191,922 191,006 210,074 198,152 -2.86%
NOSH 296,378 298,615 301,428 295,264 298,448 308,933 295,749 0.14%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 9.48% 9.59% 6.37% 7.06% 7.70% 6.13% 3.84% -
ROE 7.71% 8.00% 4.31% 5.08% 6.04% 4.41% 2.39% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 52.06 54.22 43.94 46.79 50.23 48.95 41.71 15.90%
EPS 4.93 5.20 2.80 3.30 3.87 3.00 1.60 111.60%
DPS 0.00 4.00 0.00 3.00 1.33 0.00 0.00 -
NAPS 0.64 0.65 0.65 0.65 0.64 0.68 0.67 -3.00%
Adjusted Per Share Value based on latest NOSH - 276,800
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 31.75 33.32 27.25 28.43 30.85 31.12 25.39 16.05%
EPS 3.01 3.20 1.74 2.01 2.37 1.91 0.97 112.60%
DPS 0.00 2.46 0.00 1.82 0.82 0.00 0.00 -
NAPS 0.3903 0.3994 0.4032 0.3949 0.3931 0.4323 0.4078 -2.87%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.53 0.47 0.33 0.25 0.28 0.62 0.76 -
P/RPS 1.02 0.87 0.75 0.53 0.56 1.27 1.82 -32.00%
P/EPS 10.74 9.04 11.79 7.56 7.24 20.67 47.50 -62.85%
EY 9.31 11.06 8.48 13.22 13.81 4.84 2.11 168.77%
DY 0.00 8.51 0.00 12.00 4.76 0.00 0.00 -
P/NAPS 0.83 0.72 0.51 0.38 0.44 0.91 1.13 -18.57%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 -
Price 0.57 0.58 0.54 0.32 0.26 0.30 0.64 -
P/RPS 1.09 1.07 1.23 0.68 0.52 0.61 1.53 -20.21%
P/EPS 11.55 11.15 19.29 9.68 6.72 10.00 40.00 -56.28%
EY 8.65 8.97 5.19 10.33 14.87 10.00 2.50 128.58%
DY 0.00 6.90 0.00 9.38 5.13 0.00 0.00 -
P/NAPS 0.89 0.89 0.83 0.49 0.41 0.44 0.96 -4.91%

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