[PWROOT] QoQ Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 24.51%
YoY- -70.05%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 161,924 132,444 138,146 149,913 151,208 123,368 180,498 -6.96%
PBT 17,486 8,876 9,367 15,356 13,148 6,524 48,617 -49.33%
Tax -1,958 -436 392 -3,816 -3,880 -1,792 -8,717 -62.94%
NP 15,528 8,440 9,759 11,540 9,268 4,732 39,900 -46.60%
-
NP to SH 15,528 8,440 9,759 11,540 9,268 4,732 39,900 -46.60%
-
Tax Rate 11.20% 4.91% -4.18% 24.85% 29.51% 27.47% 17.93% -
Total Cost 146,396 124,004 128,387 138,373 141,940 118,636 140,598 2.72%
-
Net Worth 194,099 195,928 191,922 191,006 210,074 198,152 190,950 1.09%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 11,944 - 8,857 3,979 - - 17,100 -21.22%
Div Payout % 76.92% - 90.77% 34.48% - - 42.86% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 194,099 195,928 191,922 191,006 210,074 198,152 190,950 1.09%
NOSH 298,615 301,428 295,264 298,448 308,933 295,749 285,000 3.15%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 9.59% 6.37% 7.06% 7.70% 6.13% 3.84% 22.11% -
ROE 8.00% 4.31% 5.08% 6.04% 4.41% 2.39% 20.90% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 54.22 43.94 46.79 50.23 48.95 41.71 63.33 -9.81%
EPS 5.20 2.80 3.30 3.87 3.00 1.60 14.00 -48.23%
DPS 4.00 0.00 3.00 1.33 0.00 0.00 6.00 -23.62%
NAPS 0.65 0.65 0.65 0.64 0.68 0.67 0.67 -1.99%
Adjusted Per Share Value based on latest NOSH - 309,230
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 33.32 27.25 28.43 30.85 31.12 25.39 37.14 -6.96%
EPS 3.20 1.74 2.01 2.37 1.91 0.97 8.21 -46.54%
DPS 2.46 0.00 1.82 0.82 0.00 0.00 3.52 -21.19%
NAPS 0.3994 0.4032 0.3949 0.3931 0.4323 0.4078 0.3929 1.09%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.47 0.33 0.25 0.28 0.62 0.76 0.94 -
P/RPS 0.87 0.75 0.53 0.56 1.27 1.82 1.48 -29.75%
P/EPS 9.04 11.79 7.56 7.24 20.67 47.50 6.71 21.91%
EY 11.06 8.48 13.22 13.81 4.84 2.11 14.89 -17.93%
DY 8.51 0.00 12.00 4.76 0.00 0.00 6.38 21.10%
P/NAPS 0.72 0.51 0.38 0.44 0.91 1.13 1.40 -35.73%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 29/04/08 -
Price 0.58 0.54 0.32 0.26 0.30 0.64 0.81 -
P/RPS 1.07 1.23 0.68 0.52 0.61 1.53 1.28 -11.23%
P/EPS 11.15 19.29 9.68 6.72 10.00 40.00 5.79 54.60%
EY 8.97 5.19 10.33 14.87 10.00 2.50 17.28 -35.33%
DY 6.90 0.00 9.38 5.13 0.00 0.00 7.41 -4.63%
P/NAPS 0.89 0.83 0.49 0.41 0.44 0.96 1.21 -18.47%

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