[PWROOT] QoQ Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -24.48%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 205,690 201,480 184,824 184,282 198,988 198,780 153,092 21.69%
PBT 16,672 23,844 14,821 13,560 18,492 20,928 13,302 16.19%
Tax -16 -744 -2,607 -642 -1,388 -2,664 -3,167 -97.02%
NP 16,656 23,100 12,214 12,917 17,104 18,264 10,135 39.13%
-
NP to SH 16,656 23,100 12,214 12,917 17,104 18,264 10,135 39.13%
-
Tax Rate 0.10% 3.12% 17.59% 4.73% 7.51% 12.73% 23.81% -
Total Cost 189,034 178,380 172,610 171,365 181,884 180,516 142,957 20.41%
-
Net Worth 183,199 0 178,726 196,787 191,682 197,859 190,776 -2.65%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 12,213 - 23,830 - 353 - 11,923 1.61%
Div Payout % 73.33% - 195.11% - 2.07% - 117.65% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 183,199 0 178,726 196,787 191,682 197,859 190,776 -2.65%
NOSH 305,333 298,437 297,878 302,749 294,896 304,400 298,088 1.60%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 8.10% 11.47% 6.61% 7.01% 8.60% 9.19% 6.62% -
ROE 9.09% 0.00% 6.83% 6.56% 8.92% 9.23% 5.31% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 67.37 67.51 62.05 60.87 67.48 65.30 51.36 19.76%
EPS 5.60 7.60 4.10 4.27 5.80 6.00 3.40 39.34%
DPS 4.00 0.00 8.00 0.00 0.12 0.00 4.00 0.00%
NAPS 0.60 0.00 0.60 0.65 0.65 0.65 0.64 -4.20%
Adjusted Per Share Value based on latest NOSH - 283,999
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 42.33 41.46 38.03 37.92 40.95 40.91 31.50 21.70%
EPS 3.43 4.75 2.51 2.66 3.52 3.76 2.09 39.00%
DPS 2.51 0.00 4.90 0.00 0.07 0.00 2.45 1.62%
NAPS 0.377 0.00 0.3678 0.405 0.3945 0.4072 0.3926 -2.65%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.505 0.595 0.56 0.63 0.60 0.58 0.51 -
P/RPS 0.75 0.88 0.90 1.03 0.89 0.89 0.99 -16.85%
P/EPS 9.26 7.69 13.66 14.77 10.34 9.67 15.00 -27.43%
EY 10.80 13.01 7.32 6.77 9.67 10.34 6.67 37.76%
DY 7.92 0.00 14.29 0.00 0.20 0.00 7.84 0.67%
P/NAPS 0.84 0.00 0.93 0.97 0.92 0.89 0.80 3.29%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 -
Price 0.51 0.57 0.55 0.65 0.70 0.55 0.60 -
P/RPS 0.76 0.84 0.89 1.07 1.04 0.84 1.17 -24.93%
P/EPS 9.35 7.36 13.41 15.23 12.07 9.17 17.65 -34.45%
EY 10.70 13.58 7.46 6.56 8.29 10.91 5.67 52.53%
DY 7.84 0.00 14.55 0.00 0.17 0.00 6.67 11.34%
P/NAPS 0.85 0.00 0.92 1.00 1.08 0.85 0.94 -6.47%

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