[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 67.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Revenue 192,915 108,901 383,236 282,793 188,343 0 87,748 80.47%
PBT 34,903 19,728 51,940 29,955 18,389 0 12,008 122.48%
Tax -5,039 -4,379 -5,411 -4,208 -3,606 0 -2,411 73.75%
NP 29,864 15,349 46,529 25,747 14,783 0 9,597 134.15%
-
NP to SH 28,827 14,678 43,085 23,871 14,281 0 9,333 132.85%
-
Tax Rate 14.44% 22.20% 10.42% 14.05% 19.61% - 20.08% -
Total Cost 163,051 93,552 336,707 257,046 173,560 0 78,151 73.53%
-
Net Worth 240,720 227,658 228,983 226,623 221,811 0 228,809 3.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Div 17,831 8,986 30,129 16,619 10,634 - - -
Div Payout % 61.86% 61.22% 69.93% 69.62% 74.47% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Net Worth 240,720 227,658 228,983 226,623 221,811 0 228,809 3.87%
NOSH 297,185 299,551 301,293 302,164 303,851 301,064 301,064 -0.96%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
NP Margin 15.48% 14.09% 12.14% 9.10% 7.85% 0.00% 10.94% -
ROE 11.98% 6.45% 18.82% 10.53% 6.44% 0.00% 4.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
RPS 64.91 36.35 127.20 93.59 61.99 0.00 29.15 82.21%
EPS 9.70 4.90 14.30 7.90 4.70 0.00 3.10 135.12%
DPS 6.00 3.00 10.00 5.50 3.50 0.00 0.00 -
NAPS 0.81 0.76 0.76 0.75 0.73 0.00 0.76 4.89%
Adjusted Per Share Value based on latest NOSH - 299,687
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
RPS 39.70 22.41 78.86 58.19 38.76 0.00 18.06 80.45%
EPS 5.93 3.02 8.87 4.91 2.94 0.00 1.92 132.84%
DPS 3.67 1.85 6.20 3.42 2.19 0.00 0.00 -
NAPS 0.4954 0.4685 0.4712 0.4664 0.4565 0.00 0.4709 3.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 30/05/14 -
Price 2.34 2.01 1.66 1.51 1.87 2.39 2.19 -
P/RPS 3.60 5.53 1.31 1.61 0.00 0.00 7.51 -42.36%
P/EPS 24.12 41.02 11.61 19.11 0.00 0.00 70.65 -55.31%
EY 4.15 2.44 8.61 5.23 0.00 0.00 1.42 123.39%
DY 2.56 1.49 6.02 3.64 0.00 0.00 0.00 -
P/NAPS 2.89 2.64 2.18 2.01 0.00 0.00 2.88 0.26%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Date 25/11/15 25/08/15 26/05/15 27/02/15 25/11/14 - 30/07/14 -
Price 2.81 2.09 1.83 1.53 1.62 0.00 2.29 -
P/RPS 4.33 5.75 1.44 1.63 0.00 0.00 7.86 -36.03%
P/EPS 28.97 42.65 12.80 19.37 0.00 0.00 73.87 -50.41%
EY 3.45 2.34 7.81 5.16 0.00 0.00 1.35 102.02%
DY 2.14 1.44 5.46 3.59 0.00 0.00 0.00 -
P/NAPS 3.47 2.75 2.41 2.04 0.00 0.00 3.01 11.24%

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