[PWROOT] QoQ Annualized Quarter 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- 6.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 151,208 123,368 180,498 181,364 185,460 177,844 0 -
PBT 13,148 6,524 48,617 50,321 46,990 38,288 0 -
Tax -3,880 -1,792 -8,717 -11,793 -10,968 -8,864 0 -
NP 9,268 4,732 39,900 38,528 36,022 29,424 0 -
-
NP to SH 9,268 4,732 39,900 38,528 36,022 29,424 0 -
-
Tax Rate 29.51% 27.47% 17.93% 23.44% 23.34% 23.15% - -
Total Cost 141,940 118,636 140,598 142,836 149,438 148,420 0 -
-
Net Worth 210,074 198,152 190,950 180,600 163,980 137,628 0 -
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - 17,100 - - - - -
Div Payout % - - 42.86% - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 210,074 198,152 190,950 180,600 163,980 137,628 0 -
NOSH 308,933 295,749 285,000 277,846 268,820 237,290 0 -
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 6.13% 3.84% 22.11% 21.24% 19.42% 16.54% 0.00% -
ROE 4.41% 2.39% 20.90% 21.33% 21.97% 21.38% 0.00% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 48.95 41.71 63.33 65.27 68.99 74.95 0.00 -
EPS 3.00 1.60 14.00 13.87 13.40 12.40 0.00 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.65 0.61 0.58 0.22 111.46%
Adjusted Per Share Value based on latest NOSH - 302,305
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 31.12 25.39 37.14 37.32 38.16 36.60 0.00 -
EPS 1.91 0.97 8.21 7.93 7.41 6.06 0.00 -
DPS 0.00 0.00 3.52 0.00 0.00 0.00 0.00 -
NAPS 0.4323 0.4078 0.3929 0.3716 0.3374 0.2832 0.22 56.56%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 0.62 0.76 0.94 1.00 1.43 1.58 0.00 -
P/RPS 1.27 1.82 1.48 1.53 2.07 2.11 0.00 -
P/EPS 20.67 47.50 6.71 7.21 10.67 12.74 0.00 -
EY 4.84 2.11 14.89 13.87 9.37 7.85 0.00 -
DY 0.00 0.00 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 1.40 1.54 2.34 2.72 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 21/10/08 23/07/08 29/04/08 29/01/08 30/10/07 30/07/07 - -
Price 0.30 0.64 0.81 0.96 1.18 1.60 0.00 -
P/RPS 0.61 1.53 1.28 1.47 1.71 2.13 0.00 -
P/EPS 10.00 40.00 5.79 6.92 8.81 12.90 0.00 -
EY 10.00 2.50 17.28 14.44 11.36 7.75 0.00 -
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.96 1.21 1.48 1.93 2.76 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