[PWROOT] QoQ Cumulative Quarter Result on 28-Feb-2010 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -7.58%
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 138,212 99,494 49,695 153,092 115,730 80,962 33,111 159.02%
PBT 10,170 9,246 5,232 13,302 11,988 8,743 2,219 175.65%
Tax -482 -694 -666 -3,167 -1,014 -979 -109 169.16%
NP 9,688 8,552 4,566 10,135 10,974 7,764 2,110 175.99%
-
NP to SH 9,688 8,552 4,566 10,135 10,966 7,764 2,110 175.99%
-
Tax Rate 4.74% 7.51% 12.73% 23.81% 8.46% 11.20% 4.91% -
Total Cost 128,524 90,942 45,129 142,957 104,756 73,198 31,001 157.84%
-
Net Worth 196,787 191,682 197,859 190,776 189,682 194,099 195,928 0.29%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - 176 - 11,923 - 5,972 - -
Div Payout % - 2.07% - 117.65% - 76.92% - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 196,787 191,682 197,859 190,776 189,682 194,099 195,928 0.29%
NOSH 302,749 294,896 304,400 298,088 296,378 298,615 301,428 0.29%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 7.01% 8.60% 9.19% 6.62% 9.48% 9.59% 6.37% -
ROE 4.92% 4.46% 2.31% 5.31% 5.78% 4.00% 1.08% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 45.65 33.74 16.33 51.36 39.05 27.11 10.98 158.33%
EPS 3.20 2.90 1.50 3.40 3.70 2.60 0.70 175.19%
DPS 0.00 0.06 0.00 4.00 0.00 2.00 0.00 -
NAPS 0.65 0.65 0.65 0.64 0.64 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 279,666
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 28.44 20.47 10.23 31.50 23.82 16.66 6.81 159.10%
EPS 1.99 1.76 0.94 2.09 2.26 1.60 0.43 177.45%
DPS 0.00 0.04 0.00 2.45 0.00 1.23 0.00 -
NAPS 0.405 0.3945 0.4072 0.3926 0.3903 0.3994 0.4032 0.29%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.63 0.60 0.58 0.51 0.53 0.47 0.33 -
P/RPS 1.38 1.78 3.55 0.99 1.36 1.73 3.00 -40.38%
P/EPS 19.69 20.69 38.67 15.00 14.32 18.08 47.14 -44.09%
EY 5.08 4.83 2.59 6.67 6.98 5.53 2.12 78.97%
DY 0.00 0.10 0.00 7.84 0.00 4.26 0.00 -
P/NAPS 0.97 0.92 0.89 0.80 0.83 0.72 0.51 53.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 -
Price 0.65 0.70 0.55 0.60 0.57 0.58 0.54 -
P/RPS 1.42 2.07 3.37 1.17 1.46 2.14 4.92 -56.29%
P/EPS 20.31 24.14 36.67 17.65 15.41 22.31 77.14 -58.88%
EY 4.92 4.14 2.73 5.67 6.49 4.48 1.30 142.65%
DY 0.00 0.09 0.00 6.67 0.00 3.45 0.00 -
P/NAPS 1.00 1.08 0.85 0.94 0.89 0.89 0.83 13.21%

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