[PWROOT] QoQ Cumulative Quarter Result on 29-Feb-2012 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 35.19%
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 203,430 133,341 70,697 217,036 158,427 102,845 50,370 152.96%
PBT 31,354 18,803 7,483 19,372 14,383 8,336 5,961 201.53%
Tax -5,427 -1,418 605 -3,151 -2,662 -8 -186 841.95%
NP 25,927 17,385 8,088 16,221 11,721 8,328 5,775 171.40%
-
NP to SH 25,403 16,910 7,790 15,846 11,721 8,328 5,775 167.74%
-
Tax Rate 17.31% 7.54% -8.08% 16.27% 18.51% 0.10% 3.12% -
Total Cost 177,503 115,956 62,609 200,815 146,706 94,517 44,595 150.52%
-
Net Worth 203,224 196,276 191,753 184,354 185,085 183,199 0 -
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 8,965 9,058 - 13,380 5,970 6,106 - -
Div Payout % 35.29% 53.57% - 84.44% 50.94% 73.33% - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 203,224 196,276 191,753 184,354 185,085 183,199 0 -
NOSH 298,858 301,964 299,615 297,345 298,525 305,333 298,437 0.09%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 12.74% 13.04% 11.44% 7.47% 7.40% 8.10% 11.47% -
ROE 12.50% 8.62% 4.06% 8.60% 6.33% 4.55% 0.00% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 68.07 44.16 23.60 72.99 53.07 33.68 16.88 152.70%
EPS 8.50 5.60 2.60 5.30 3.90 2.80 1.90 170.76%
DPS 3.00 3.00 0.00 4.50 2.00 2.00 0.00 -
NAPS 0.68 0.65 0.64 0.62 0.62 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 294,200
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 41.86 27.44 14.55 44.66 32.60 21.16 10.37 152.87%
EPS 5.23 3.48 1.60 3.26 2.41 1.71 1.19 167.58%
DPS 1.85 1.86 0.00 2.75 1.23 1.26 0.00 -
NAPS 0.4182 0.4039 0.3946 0.3794 0.3809 0.377 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.96 1.05 0.51 0.52 0.49 0.505 0.595 -
P/RPS 1.41 2.38 2.16 0.71 0.92 1.50 3.53 -45.67%
P/EPS 11.29 18.75 19.62 9.76 12.48 18.52 30.75 -48.63%
EY 8.85 5.33 5.10 10.25 8.01 5.40 3.25 94.64%
DY 3.13 2.86 0.00 8.65 4.08 3.96 0.00 -
P/NAPS 1.41 1.62 0.80 0.84 0.79 0.84 0.00 -
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 26/07/11 -
Price 1.23 1.01 0.67 0.54 0.49 0.51 0.57 -
P/RPS 1.81 2.29 2.84 0.74 0.92 1.51 3.38 -33.98%
P/EPS 14.47 18.04 25.77 10.13 12.48 18.70 29.46 -37.66%
EY 6.91 5.54 3.88 9.87 8.01 5.35 3.39 60.55%
DY 2.44 2.97 0.00 8.33 4.08 3.92 0.00 -
P/NAPS 1.81 1.55 1.05 0.87 0.79 0.85 0.00 -

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