[PWROOT] QoQ Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 41.24%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 99,494 49,695 153,092 115,730 80,962 33,111 138,146 -19.60%
PBT 9,246 5,232 13,302 11,988 8,743 2,219 9,367 -0.86%
Tax -694 -666 -3,167 -1,014 -979 -109 392 -
NP 8,552 4,566 10,135 10,974 7,764 2,110 9,759 -8.40%
-
NP to SH 8,552 4,566 10,135 10,966 7,764 2,110 9,759 -8.40%
-
Tax Rate 7.51% 12.73% 23.81% 8.46% 11.20% 4.91% -4.18% -
Total Cost 90,942 45,129 142,957 104,756 73,198 31,001 128,387 -20.48%
-
Net Worth 191,682 197,859 190,776 189,682 194,099 195,928 191,922 -0.08%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 176 - 11,923 - 5,972 - 8,857 -92.61%
Div Payout % 2.07% - 117.65% - 76.92% - 90.77% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 191,682 197,859 190,776 189,682 194,099 195,928 191,922 -0.08%
NOSH 294,896 304,400 298,088 296,378 298,615 301,428 295,264 -0.08%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 8.60% 9.19% 6.62% 9.48% 9.59% 6.37% 7.06% -
ROE 4.46% 2.31% 5.31% 5.78% 4.00% 1.08% 5.08% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 33.74 16.33 51.36 39.05 27.11 10.98 46.79 -19.53%
EPS 2.90 1.50 3.40 3.70 2.60 0.70 3.30 -8.23%
DPS 0.06 0.00 4.00 0.00 2.00 0.00 3.00 -92.57%
NAPS 0.65 0.65 0.64 0.64 0.65 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 291,090
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 20.47 10.23 31.50 23.82 16.66 6.81 28.43 -19.61%
EPS 1.76 0.94 2.09 2.26 1.60 0.43 2.01 -8.45%
DPS 0.04 0.00 2.45 0.00 1.23 0.00 1.82 -92.09%
NAPS 0.3945 0.4072 0.3926 0.3903 0.3994 0.4032 0.3949 -0.06%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.60 0.58 0.51 0.53 0.47 0.33 0.25 -
P/RPS 1.78 3.55 0.99 1.36 1.73 3.00 0.53 123.77%
P/EPS 20.69 38.67 15.00 14.32 18.08 47.14 7.56 95.29%
EY 4.83 2.59 6.67 6.98 5.53 2.12 13.22 -48.79%
DY 0.10 0.00 7.84 0.00 4.26 0.00 12.00 -95.85%
P/NAPS 0.92 0.89 0.80 0.83 0.72 0.51 0.38 80.01%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 -
Price 0.70 0.55 0.60 0.57 0.58 0.54 0.32 -
P/RPS 2.07 3.37 1.17 1.46 2.14 4.92 0.68 109.61%
P/EPS 24.14 36.67 17.65 15.41 22.31 77.14 9.68 83.59%
EY 4.14 2.73 5.67 6.49 4.48 1.30 10.33 -45.55%
DY 0.09 0.00 6.67 0.00 3.45 0.00 9.38 -95.44%
P/NAPS 1.08 0.85 0.94 0.89 0.89 0.83 0.49 69.11%

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