[PWROOT] QoQ Cumulative Quarter Result on 31-May-2008 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
23-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- -97.04%
YoY- -83.92%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 138,146 112,435 75,604 30,842 180,498 136,023 92,730 30.47%
PBT 9,367 11,517 6,574 1,631 48,617 37,741 23,495 -45.86%
Tax 392 -2,862 -1,940 -448 -8,717 -8,845 -5,484 -
NP 9,759 8,655 4,634 1,183 39,900 28,896 18,011 -33.56%
-
NP to SH 9,759 8,655 4,634 1,183 39,900 28,896 18,011 -33.56%
-
Tax Rate -4.18% 24.85% 29.51% 27.47% 17.93% 23.44% 23.34% -
Total Cost 128,387 103,780 70,970 29,659 140,598 107,127 74,719 43.50%
-
Net Worth 191,922 191,006 210,074 198,152 190,950 180,599 163,980 11.07%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 8,857 2,984 - - 17,100 - - -
Div Payout % 90.77% 34.48% - - 42.86% - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 191,922 191,006 210,074 198,152 190,950 180,599 163,980 11.07%
NOSH 295,264 298,448 308,933 295,749 285,000 277,846 268,820 6.46%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 7.06% 7.70% 6.13% 3.84% 22.11% 21.24% 19.42% -
ROE 5.08% 4.53% 2.21% 0.60% 20.90% 16.00% 10.98% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 46.79 37.67 24.47 10.43 63.33 48.96 34.50 22.54%
EPS 3.30 2.90 1.50 0.40 14.00 10.40 6.70 -37.65%
DPS 3.00 1.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.65 0.64 0.68 0.67 0.67 0.65 0.61 4.32%
Adjusted Per Share Value based on latest NOSH - 295,749
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 28.43 23.14 15.56 6.35 37.14 27.99 19.08 30.48%
EPS 2.01 1.78 0.95 0.24 8.21 5.95 3.71 -33.56%
DPS 1.82 0.61 0.00 0.00 3.52 0.00 0.00 -
NAPS 0.3949 0.3931 0.4323 0.4078 0.3929 0.3716 0.3374 11.07%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.25 0.28 0.62 0.76 0.94 1.00 1.43 -
P/RPS 0.53 0.74 2.53 7.29 1.48 2.04 4.15 -74.67%
P/EPS 7.56 9.66 41.33 190.00 6.71 9.62 21.34 -49.96%
EY 13.22 10.36 2.42 0.53 14.89 10.40 4.69 99.67%
DY 12.00 3.57 0.00 0.00 6.38 0.00 0.00 -
P/NAPS 0.38 0.44 0.91 1.13 1.40 1.54 2.34 -70.26%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 21/01/09 21/10/08 23/07/08 29/04/08 29/01/08 30/10/07 -
Price 0.32 0.26 0.30 0.64 0.81 0.96 1.18 -
P/RPS 0.68 0.69 1.23 6.14 1.28 1.96 3.42 -65.96%
P/EPS 9.68 8.97 20.00 160.00 5.79 9.23 17.61 -32.92%
EY 10.33 11.15 5.00 0.63 17.28 10.83 5.68 49.04%
DY 9.38 3.85 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.49 0.41 0.44 0.96 1.21 1.48 1.93 -59.93%

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