[PWROOT] QoQ Cumulative Quarter Result on 31-May-2009 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -78.38%
YoY- 78.36%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 153,092 115,730 80,962 33,111 138,146 112,435 75,604 60.26%
PBT 13,302 11,988 8,743 2,219 9,367 11,517 6,574 60.18%
Tax -3,167 -1,014 -979 -109 392 -2,862 -1,940 38.76%
NP 10,135 10,974 7,764 2,110 9,759 8,655 4,634 68.73%
-
NP to SH 10,135 10,966 7,764 2,110 9,759 8,655 4,634 68.73%
-
Tax Rate 23.81% 8.46% 11.20% 4.91% -4.18% 24.85% 29.51% -
Total Cost 142,957 104,756 73,198 31,001 128,387 103,780 70,970 59.70%
-
Net Worth 190,776 189,682 194,099 195,928 191,922 191,006 210,074 -6.23%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 11,923 - 5,972 - 8,857 2,984 - -
Div Payout % 117.65% - 76.92% - 90.77% 34.48% - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 190,776 189,682 194,099 195,928 191,922 191,006 210,074 -6.23%
NOSH 298,088 296,378 298,615 301,428 295,264 298,448 308,933 -2.36%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 6.62% 9.48% 9.59% 6.37% 7.06% 7.70% 6.13% -
ROE 5.31% 5.78% 4.00% 1.08% 5.08% 4.53% 2.21% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 51.36 39.05 27.11 10.98 46.79 37.67 24.47 64.15%
EPS 3.40 3.70 2.60 0.70 3.30 2.90 1.50 72.81%
DPS 4.00 0.00 2.00 0.00 3.00 1.00 0.00 -
NAPS 0.64 0.64 0.65 0.65 0.65 0.64 0.68 -3.97%
Adjusted Per Share Value based on latest NOSH - 301,428
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 31.50 23.82 16.66 6.81 28.43 23.14 15.56 60.23%
EPS 2.09 2.26 1.60 0.43 2.01 1.78 0.95 69.39%
DPS 2.45 0.00 1.23 0.00 1.82 0.61 0.00 -
NAPS 0.3926 0.3903 0.3994 0.4032 0.3949 0.3931 0.4323 -6.23%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.51 0.53 0.47 0.33 0.25 0.28 0.62 -
P/RPS 0.99 1.36 1.73 3.00 0.53 0.74 2.53 -46.59%
P/EPS 15.00 14.32 18.08 47.14 7.56 9.66 41.33 -49.21%
EY 6.67 6.98 5.53 2.12 13.22 10.36 2.42 96.94%
DY 7.84 0.00 4.26 0.00 12.00 3.57 0.00 -
P/NAPS 0.80 0.83 0.72 0.51 0.38 0.44 0.91 -8.25%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 -
Price 0.60 0.57 0.58 0.54 0.32 0.26 0.30 -
P/RPS 1.17 1.46 2.14 4.92 0.68 0.69 1.23 -3.28%
P/EPS 17.65 15.41 22.31 77.14 9.68 8.97 20.00 -8.01%
EY 5.67 6.49 4.48 1.30 10.33 11.15 5.00 8.76%
DY 6.67 0.00 3.45 0.00 9.38 3.85 0.00 -
P/NAPS 0.94 0.89 0.89 0.83 0.49 0.41 0.44 66.10%

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