[PWROOT] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -5.44%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 211,236 205,690 201,480 184,824 184,282 198,988 198,780 4.13%
PBT 19,177 16,672 23,844 14,821 13,560 18,492 20,928 -5.65%
Tax -3,549 -16 -744 -2,607 -642 -1,388 -2,664 21.05%
NP 15,628 16,656 23,100 12,214 12,917 17,104 18,264 -9.86%
-
NP to SH 15,628 16,656 23,100 12,214 12,917 17,104 18,264 -9.86%
-
Tax Rate 18.51% 0.10% 3.12% 17.59% 4.73% 7.51% 12.73% -
Total Cost 195,608 189,034 178,380 172,610 171,365 181,884 180,516 5.49%
-
Net Worth 185,085 183,199 0 178,726 196,787 191,682 197,859 -4.34%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 7,960 12,213 - 23,830 - 353 - -
Div Payout % 50.94% 73.33% - 195.11% - 2.07% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 185,085 183,199 0 178,726 196,787 191,682 197,859 -4.34%
NOSH 298,524 305,333 298,437 297,878 302,749 294,896 304,400 -1.28%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.40% 8.10% 11.47% 6.61% 7.01% 8.60% 9.19% -
ROE 8.44% 9.09% 0.00% 6.83% 6.56% 8.92% 9.23% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 70.76 67.37 67.51 62.05 60.87 67.48 65.30 5.49%
EPS 5.20 5.60 7.60 4.10 4.27 5.80 6.00 -9.09%
DPS 2.67 4.00 0.00 8.00 0.00 0.12 0.00 -
NAPS 0.62 0.60 0.00 0.60 0.65 0.65 0.65 -3.09%
Adjusted Per Share Value based on latest NOSH - 315,624
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 43.47 42.33 41.46 38.03 37.92 40.95 40.91 4.12%
EPS 3.22 3.43 4.75 2.51 2.66 3.52 3.76 -9.81%
DPS 1.64 2.51 0.00 4.90 0.00 0.07 0.00 -
NAPS 0.3809 0.377 0.00 0.3678 0.405 0.3945 0.4072 -4.34%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.49 0.505 0.595 0.56 0.63 0.60 0.58 -
P/RPS 0.69 0.75 0.88 0.90 1.03 0.89 0.89 -15.59%
P/EPS 9.36 9.26 7.69 13.66 14.77 10.34 9.67 -2.14%
EY 10.68 10.80 13.01 7.32 6.77 9.67 10.34 2.17%
DY 5.44 7.92 0.00 14.29 0.00 0.20 0.00 -
P/NAPS 0.79 0.84 0.00 0.93 0.97 0.92 0.89 -7.63%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 17/01/12 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 -
Price 0.49 0.51 0.57 0.55 0.65 0.70 0.55 -
P/RPS 0.69 0.76 0.84 0.89 1.07 1.04 0.84 -12.28%
P/EPS 9.36 9.35 7.36 13.41 15.23 12.07 9.17 1.37%
EY 10.68 10.70 13.58 7.46 6.56 8.29 10.91 -1.40%
DY 5.44 7.84 0.00 14.55 0.00 0.17 0.00 -
P/NAPS 0.79 0.85 0.00 0.92 1.00 1.08 0.85 -4.75%

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