[PWROOT] QoQ Cumulative Quarter Result on 30-Nov-2010 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 13.28%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 102,845 50,370 184,824 138,212 99,494 49,695 153,092 -23.23%
PBT 8,336 5,961 14,821 10,170 9,246 5,232 13,302 -26.70%
Tax -8 -186 -2,607 -482 -694 -666 -3,167 -98.12%
NP 8,328 5,775 12,214 9,688 8,552 4,566 10,135 -12.23%
-
NP to SH 8,328 5,775 12,214 9,688 8,552 4,566 10,135 -12.23%
-
Tax Rate 0.10% 3.12% 17.59% 4.74% 7.51% 12.73% 23.81% -
Total Cost 94,517 44,595 172,610 128,524 90,942 45,129 142,957 -24.04%
-
Net Worth 183,199 0 178,726 196,787 191,682 197,859 190,776 -2.65%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 6,106 - 23,830 - 176 - 11,923 -35.91%
Div Payout % 73.33% - 195.11% - 2.07% - 117.65% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 183,199 0 178,726 196,787 191,682 197,859 190,776 -2.65%
NOSH 305,333 298,437 297,878 302,749 294,896 304,400 298,088 1.60%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 8.10% 11.47% 6.61% 7.01% 8.60% 9.19% 6.62% -
ROE 4.55% 0.00% 6.83% 4.92% 4.46% 2.31% 5.31% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 33.68 16.88 62.05 45.65 33.74 16.33 51.36 -24.46%
EPS 2.80 1.90 4.10 3.20 2.90 1.50 3.40 -12.10%
DPS 2.00 0.00 8.00 0.00 0.06 0.00 4.00 -36.92%
NAPS 0.60 0.00 0.60 0.65 0.65 0.65 0.64 -4.20%
Adjusted Per Share Value based on latest NOSH - 283,999
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 21.16 10.37 38.03 28.44 20.47 10.23 31.50 -23.24%
EPS 1.71 1.19 2.51 1.99 1.76 0.94 2.09 -12.48%
DPS 1.26 0.00 4.90 0.00 0.04 0.00 2.45 -35.73%
NAPS 0.377 0.00 0.3678 0.405 0.3945 0.4072 0.3926 -2.65%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.505 0.595 0.56 0.63 0.60 0.58 0.51 -
P/RPS 1.50 3.53 0.90 1.38 1.78 3.55 0.99 31.81%
P/EPS 18.52 30.75 13.66 19.69 20.69 38.67 15.00 15.04%
EY 5.40 3.25 7.32 5.08 4.83 2.59 6.67 -13.10%
DY 3.96 0.00 14.29 0.00 0.10 0.00 7.84 -36.49%
P/NAPS 0.84 0.00 0.93 0.97 0.92 0.89 0.80 3.29%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 -
Price 0.51 0.57 0.55 0.65 0.70 0.55 0.60 -
P/RPS 1.51 3.38 0.89 1.42 2.07 3.37 1.17 18.48%
P/EPS 18.70 29.46 13.41 20.31 24.14 36.67 17.65 3.91%
EY 5.35 3.39 7.46 4.92 4.14 2.73 5.67 -3.78%
DY 3.92 0.00 14.55 0.00 0.09 0.00 6.67 -29.76%
P/NAPS 0.85 0.00 0.92 1.00 1.08 0.85 0.94 -6.47%

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