[PWROOT] QoQ Annualized Quarter Result on 31-Aug-2010 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -6.35%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 201,480 184,824 184,282 198,988 198,780 153,092 154,306 19.48%
PBT 23,844 14,821 13,560 18,492 20,928 13,302 15,984 30.58%
Tax -744 -2,607 -642 -1,388 -2,664 -3,167 -1,352 -32.87%
NP 23,100 12,214 12,917 17,104 18,264 10,135 14,632 35.62%
-
NP to SH 23,100 12,214 12,917 17,104 18,264 10,135 14,621 35.68%
-
Tax Rate 3.12% 17.59% 4.73% 7.51% 12.73% 23.81% 8.46% -
Total Cost 178,380 172,610 171,365 181,884 180,516 142,957 139,674 17.72%
-
Net Worth 0 178,726 196,787 191,682 197,859 190,776 189,682 -
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 23,830 - 353 - 11,923 - -
Div Payout % - 195.11% - 2.07% - 117.65% - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 0 178,726 196,787 191,682 197,859 190,776 189,682 -
NOSH 298,437 297,878 302,749 294,896 304,400 298,088 296,378 0.46%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 11.47% 6.61% 7.01% 8.60% 9.19% 6.62% 9.48% -
ROE 0.00% 6.83% 6.56% 8.92% 9.23% 5.31% 7.71% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 67.51 62.05 60.87 67.48 65.30 51.36 52.06 18.93%
EPS 7.60 4.10 4.27 5.80 6.00 3.40 4.93 33.48%
DPS 0.00 8.00 0.00 0.12 0.00 4.00 0.00 -
NAPS 0.00 0.60 0.65 0.65 0.65 0.64 0.64 -
Adjusted Per Share Value based on latest NOSH - 306,615
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 41.46 38.03 37.92 40.95 40.91 31.50 31.75 19.48%
EPS 4.75 2.51 2.66 3.52 3.76 2.09 3.01 35.58%
DPS 0.00 4.90 0.00 0.07 0.00 2.45 0.00 -
NAPS 0.00 0.3678 0.405 0.3945 0.4072 0.3926 0.3903 -
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.595 0.56 0.63 0.60 0.58 0.51 0.53 -
P/RPS 0.88 0.90 1.03 0.89 0.89 0.99 1.02 -9.38%
P/EPS 7.69 13.66 14.77 10.34 9.67 15.00 10.74 -19.98%
EY 13.01 7.32 6.77 9.67 10.34 6.67 9.31 25.01%
DY 0.00 14.29 0.00 0.20 0.00 7.84 0.00 -
P/NAPS 0.00 0.93 0.97 0.92 0.89 0.80 0.83 -
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 -
Price 0.57 0.55 0.65 0.70 0.55 0.60 0.57 -
P/RPS 0.84 0.89 1.07 1.04 0.84 1.17 1.09 -15.95%
P/EPS 7.36 13.41 15.23 12.07 9.17 17.65 11.55 -25.96%
EY 13.58 7.46 6.56 8.29 10.91 5.67 8.65 35.11%
DY 0.00 14.55 0.00 0.17 0.00 6.67 0.00 -
P/NAPS 0.00 0.92 1.00 1.08 0.85 0.94 0.89 -

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