[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 80.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 278,780 192,915 108,901 383,236 282,793 188,343 0 -
PBT 39,530 34,903 19,728 51,940 29,955 18,389 0 -
Tax -605 -5,039 -4,379 -5,411 -4,208 -3,606 0 -
NP 38,925 29,864 15,349 46,529 25,747 14,783 0 -
-
NP to SH 37,540 28,827 14,678 43,085 23,871 14,281 0 -
-
Tax Rate 1.53% 14.44% 22.20% 10.42% 14.05% 19.61% - -
Total Cost 239,855 163,051 93,552 336,707 257,046 173,560 0 -
-
Net Worth 232,390 240,720 227,658 228,983 226,623 221,811 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 23,834 17,831 8,986 30,129 16,619 10,634 - -
Div Payout % 63.49% 61.86% 61.22% 69.93% 69.62% 74.47% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 232,390 240,720 227,658 228,983 226,623 221,811 0 -
NOSH 297,936 297,185 299,551 301,293 302,164 303,851 301,064 -0.69%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.96% 15.48% 14.09% 12.14% 9.10% 7.85% 0.00% -
ROE 16.15% 11.98% 6.45% 18.82% 10.53% 6.44% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 93.57 64.91 36.35 127.20 93.59 61.99 0.00 -
EPS 12.60 9.70 4.90 14.30 7.90 4.70 0.00 -
DPS 8.00 6.00 3.00 10.00 5.50 3.50 0.00 -
NAPS 0.78 0.81 0.76 0.76 0.75 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,218
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.37 39.70 22.41 78.86 58.19 38.76 0.00 -
EPS 7.73 5.93 3.02 8.87 4.91 2.94 0.00 -
DPS 4.90 3.67 1.85 6.20 3.42 2.19 0.00 -
NAPS 0.4782 0.4954 0.4685 0.4712 0.4664 0.4565 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.75 2.34 2.01 1.66 1.51 1.87 2.39 -
P/RPS 2.94 3.60 5.53 1.31 1.61 0.00 0.00 -
P/EPS 21.83 24.12 41.02 11.61 19.11 0.00 0.00 -
EY 4.58 4.15 2.44 8.61 5.23 0.00 0.00 -
DY 2.91 2.56 1.49 6.02 3.64 0.00 0.00 -
P/NAPS 3.53 2.89 2.64 2.18 2.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 25/08/15 26/05/15 27/02/15 25/11/14 - -
Price 2.41 2.81 2.09 1.83 1.53 1.62 0.00 -
P/RPS 2.58 4.33 5.75 1.44 1.63 0.00 0.00 -
P/EPS 19.13 28.97 42.65 12.80 19.37 0.00 0.00 -
EY 5.23 3.45 2.34 7.81 5.16 0.00 0.00 -
DY 3.32 2.14 1.44 5.46 3.59 0.00 0.00 -
P/NAPS 3.09 3.47 2.75 2.41 2.04 0.00 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