[PWROOT] QoQ Cumulative Quarter Result on 31-May-2010 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -54.95%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 184,824 138,212 99,494 49,695 153,092 115,730 80,962 73.63%
PBT 14,821 10,170 9,246 5,232 13,302 11,988 8,743 42.30%
Tax -2,607 -482 -694 -666 -3,167 -1,014 -979 92.46%
NP 12,214 9,688 8,552 4,566 10,135 10,974 7,764 35.37%
-
NP to SH 12,214 9,688 8,552 4,566 10,135 10,966 7,764 35.37%
-
Tax Rate 17.59% 4.74% 7.51% 12.73% 23.81% 8.46% 11.20% -
Total Cost 172,610 128,524 90,942 45,129 142,957 104,756 73,198 77.44%
-
Net Worth 178,726 196,787 191,682 197,859 190,776 189,682 194,099 -5.36%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 23,830 - 176 - 11,923 - 5,972 152.21%
Div Payout % 195.11% - 2.07% - 117.65% - 76.92% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 178,726 196,787 191,682 197,859 190,776 189,682 194,099 -5.36%
NOSH 297,878 302,749 294,896 304,400 298,088 296,378 298,615 -0.16%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.61% 7.01% 8.60% 9.19% 6.62% 9.48% 9.59% -
ROE 6.83% 4.92% 4.46% 2.31% 5.31% 5.78% 4.00% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 62.05 45.65 33.74 16.33 51.36 39.05 27.11 73.94%
EPS 4.10 3.20 2.90 1.50 3.40 3.70 2.60 35.59%
DPS 8.00 0.00 0.06 0.00 4.00 0.00 2.00 152.62%
NAPS 0.60 0.65 0.65 0.65 0.64 0.64 0.65 -5.21%
Adjusted Per Share Value based on latest NOSH - 304,400
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 38.03 28.44 20.47 10.23 31.50 23.82 16.66 73.62%
EPS 2.51 1.99 1.76 0.94 2.09 2.26 1.60 35.12%
DPS 4.90 0.00 0.04 0.00 2.45 0.00 1.23 151.93%
NAPS 0.3678 0.405 0.3945 0.4072 0.3926 0.3903 0.3994 -5.36%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.56 0.63 0.60 0.58 0.51 0.53 0.47 -
P/RPS 0.90 1.38 1.78 3.55 0.99 1.36 1.73 -35.39%
P/EPS 13.66 19.69 20.69 38.67 15.00 14.32 18.08 -17.08%
EY 7.32 5.08 4.83 2.59 6.67 6.98 5.53 20.61%
DY 14.29 0.00 0.10 0.00 7.84 0.00 4.26 124.58%
P/NAPS 0.93 0.97 0.92 0.89 0.80 0.83 0.72 18.65%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.55 0.65 0.70 0.55 0.60 0.57 0.58 -
P/RPS 0.89 1.42 2.07 3.37 1.17 1.46 2.14 -44.37%
P/EPS 13.41 20.31 24.14 36.67 17.65 15.41 22.31 -28.84%
EY 7.46 4.92 4.14 2.73 5.67 6.49 4.48 40.61%
DY 14.55 0.00 0.09 0.00 6.67 0.00 3.45 161.72%
P/NAPS 0.92 1.00 1.08 0.85 0.94 0.89 0.89 2.24%

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