[PWF] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 770.77%
YoY- 161.61%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 259,142 188,381 114,813 57,270 214,424 162,137 106,659 80.43%
PBT 9,192 6,702 4,703 1,489 349 -4,116 -1,134 -
Tax -3,864 -2,026 -1,655 -172 -154 -833 -479 300.69%
NP 5,328 4,676 3,048 1,317 195 -4,949 -1,613 -
-
NP to SH 5,328 4,676 3,429 1,698 195 -4,949 -1,613 -
-
Tax Rate 42.04% 30.23% 35.19% 11.55% 44.13% - - -
Total Cost 253,814 183,705 111,765 55,953 214,229 167,086 108,272 76.19%
-
Net Worth 208,409 210,808 209,363 267,377 203,765 126,742 128,442 37.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 208,409 210,808 209,363 267,377 203,765 126,742 128,442 37.96%
NOSH 59,716 59,719 59,647 76,832 59,062 60,353 59,740 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.06% 2.48% 2.65% 2.30% 0.09% -3.05% -1.51% -
ROE 2.56% 2.22% 1.64% 0.64% 0.10% -3.90% -1.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 433.96 315.45 192.49 74.54 363.05 268.64 178.54 80.48%
EPS 8.93 7.83 5.11 2.21 0.33 -8.20 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.53 3.51 3.48 3.45 2.10 2.15 37.99%
Adjusted Per Share Value based on latest NOSH - 76,832
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.53 59.27 36.12 18.02 67.46 51.01 33.56 80.42%
EPS 1.68 1.47 1.08 0.53 0.06 -1.56 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6557 0.6632 0.6587 0.8412 0.6411 0.3987 0.4041 37.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.84 0.635 0.69 0.455 0.42 0.44 0.48 -
P/RPS 0.19 0.20 0.36 0.61 0.12 0.16 0.27 -20.83%
P/EPS 9.41 8.11 12.00 20.59 127.21 -5.37 -17.78 -
EY 10.62 12.33 8.33 4.86 0.79 -18.64 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.20 0.13 0.12 0.21 0.22 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.80 0.75 0.60 0.68 0.435 0.48 0.43 -
P/RPS 0.18 0.24 0.31 0.91 0.12 0.18 0.24 -17.40%
P/EPS 8.97 9.58 10.44 30.77 131.75 -5.85 -15.93 -
EY 11.15 10.44 9.58 3.25 0.76 -17.08 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.17 0.20 0.13 0.23 0.20 9.73%

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