[PWROOT] QoQ Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 83.98%
YoY- 67.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 198,780 153,092 154,306 161,924 132,444 138,146 149,913 20.71%
PBT 20,928 13,302 15,984 17,486 8,876 9,367 15,356 22.94%
Tax -2,664 -3,167 -1,352 -1,958 -436 392 -3,816 -21.32%
NP 18,264 10,135 14,632 15,528 8,440 9,759 11,540 35.84%
-
NP to SH 18,264 10,135 14,621 15,528 8,440 9,759 11,540 35.84%
-
Tax Rate 12.73% 23.81% 8.46% 11.20% 4.91% -4.18% 24.85% -
Total Cost 180,516 142,957 139,674 146,396 124,004 128,387 138,373 19.41%
-
Net Worth 197,859 190,776 189,682 194,099 195,928 191,922 191,006 2.38%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 11,923 - 11,944 - 8,857 3,979 -
Div Payout % - 117.65% - 76.92% - 90.77% 34.48% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 197,859 190,776 189,682 194,099 195,928 191,922 191,006 2.38%
NOSH 304,400 298,088 296,378 298,615 301,428 295,264 298,448 1.32%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.19% 6.62% 9.48% 9.59% 6.37% 7.06% 7.70% -
ROE 9.23% 5.31% 7.71% 8.00% 4.31% 5.08% 6.04% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 65.30 51.36 52.06 54.22 43.94 46.79 50.23 19.13%
EPS 6.00 3.40 4.93 5.20 2.80 3.30 3.87 33.99%
DPS 0.00 4.00 0.00 4.00 0.00 3.00 1.33 -
NAPS 0.65 0.64 0.64 0.65 0.65 0.65 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 297,578
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 40.91 31.50 31.75 33.32 27.25 28.43 30.85 20.72%
EPS 3.76 2.09 3.01 3.20 1.74 2.01 2.37 36.06%
DPS 0.00 2.45 0.00 2.46 0.00 1.82 0.82 -
NAPS 0.4072 0.3926 0.3903 0.3994 0.4032 0.3949 0.3931 2.37%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.58 0.51 0.53 0.47 0.33 0.25 0.28 -
P/RPS 0.89 0.99 1.02 0.87 0.75 0.53 0.56 36.22%
P/EPS 9.67 15.00 10.74 9.04 11.79 7.56 7.24 21.30%
EY 10.34 6.67 9.31 11.06 8.48 13.22 13.81 -17.55%
DY 0.00 7.84 0.00 8.51 0.00 12.00 4.76 -
P/NAPS 0.89 0.80 0.83 0.72 0.51 0.38 0.44 60.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 -
Price 0.55 0.60 0.57 0.58 0.54 0.32 0.26 -
P/RPS 0.84 1.17 1.09 1.07 1.23 0.68 0.52 37.71%
P/EPS 9.17 17.65 11.55 11.15 19.29 9.68 6.72 23.05%
EY 10.91 5.67 8.65 8.97 5.19 10.33 14.87 -18.66%
DY 0.00 6.67 0.00 6.90 0.00 9.38 5.13 -
P/NAPS 0.85 0.94 0.89 0.89 0.83 0.49 0.41 62.66%

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