[PWROOT] QoQ Cumulative Quarter Result on 30-Nov-2012 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 50.22%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 158,860 87,821 279,355 203,430 133,341 70,697 217,036 -18.73%
PBT 26,771 14,385 41,963 31,354 18,803 7,483 19,372 23.99%
Tax -6,596 -3,903 -6,685 -5,427 -1,418 605 -3,151 63.41%
NP 20,175 10,482 35,278 25,927 17,385 8,088 16,221 15.60%
-
NP to SH 19,511 9,928 34,383 25,403 16,910 7,790 15,846 14.83%
-
Tax Rate 24.64% 27.13% 15.93% 17.31% 7.54% -8.08% 16.27% -
Total Cost 138,685 77,339 244,077 177,503 115,956 62,609 200,815 -21.81%
-
Net Worth 225,126 213,602 203,308 203,224 196,276 191,753 184,354 14.20%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 12,006 - 20,928 8,965 9,058 - 13,380 -6.95%
Div Payout % 61.54% - 60.87% 35.29% 53.57% - 84.44% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 225,126 213,602 203,308 203,224 196,276 191,753 184,354 14.20%
NOSH 300,169 300,848 298,982 298,858 301,964 299,615 297,345 0.63%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 12.70% 11.94% 12.63% 12.74% 13.04% 11.44% 7.47% -
ROE 8.67% 4.65% 16.91% 12.50% 8.62% 4.06% 8.60% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 52.92 29.19 93.44 68.07 44.16 23.60 72.99 -19.24%
EPS 6.50 3.30 11.50 8.50 5.60 2.60 5.30 14.53%
DPS 4.00 0.00 7.00 3.00 3.00 0.00 4.50 -7.53%
NAPS 0.75 0.71 0.68 0.68 0.65 0.64 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 303,321
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 32.69 18.07 57.49 41.86 27.44 14.55 44.66 -18.73%
EPS 4.02 2.04 7.08 5.23 3.48 1.60 3.26 14.94%
DPS 2.47 0.00 4.31 1.85 1.86 0.00 2.75 -6.89%
NAPS 0.4633 0.4396 0.4184 0.4182 0.4039 0.3946 0.3794 14.20%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.79 1.92 1.47 0.96 1.05 0.51 0.52 -
P/RPS 3.38 6.58 1.57 1.41 2.38 2.16 0.71 182.18%
P/EPS 27.54 58.18 12.78 11.29 18.75 19.62 9.76 99.30%
EY 3.63 1.72 7.82 8.85 5.33 5.10 10.25 -49.84%
DY 2.23 0.00 4.76 3.13 2.86 0.00 8.65 -59.39%
P/NAPS 2.39 2.70 2.16 1.41 1.62 0.80 0.84 100.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 -
Price 1.90 2.07 1.57 1.23 1.01 0.67 0.54 -
P/RPS 3.59 7.09 1.68 1.81 2.29 2.84 0.74 185.75%
P/EPS 29.23 62.73 13.65 14.47 18.04 25.77 10.13 102.29%
EY 3.42 1.59 7.32 6.91 5.54 3.88 9.87 -50.57%
DY 2.11 0.00 4.46 2.44 2.97 0.00 8.33 -59.86%
P/NAPS 2.53 2.92 2.31 1.81 1.55 1.05 0.87 103.34%

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