[PWROOT] QoQ Cumulative Quarter Result on 31-May-2012 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -50.84%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 279,355 203,430 133,341 70,697 217,036 158,427 102,845 94.79%
PBT 41,963 31,354 18,803 7,483 19,372 14,383 8,336 194.01%
Tax -6,685 -5,427 -1,418 605 -3,151 -2,662 -8 8808.16%
NP 35,278 25,927 17,385 8,088 16,221 11,721 8,328 162.03%
-
NP to SH 34,383 25,403 16,910 7,790 15,846 11,721 8,328 157.57%
-
Tax Rate 15.93% 17.31% 7.54% -8.08% 16.27% 18.51% 0.10% -
Total Cost 244,077 177,503 115,956 62,609 200,815 146,706 94,517 88.33%
-
Net Worth 203,308 203,224 196,276 191,753 184,354 185,085 183,199 7.19%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 20,928 8,965 9,058 - 13,380 5,970 6,106 127.49%
Div Payout % 60.87% 35.29% 53.57% - 84.44% 50.94% 73.33% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 203,308 203,224 196,276 191,753 184,354 185,085 183,199 7.19%
NOSH 298,982 298,858 301,964 299,615 297,345 298,525 305,333 -1.39%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 12.63% 12.74% 13.04% 11.44% 7.47% 7.40% 8.10% -
ROE 16.91% 12.50% 8.62% 4.06% 8.60% 6.33% 4.55% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 93.44 68.07 44.16 23.60 72.99 53.07 33.68 97.56%
EPS 11.50 8.50 5.60 2.60 5.30 3.90 2.80 156.68%
DPS 7.00 3.00 3.00 0.00 4.50 2.00 2.00 130.69%
NAPS 0.68 0.68 0.65 0.64 0.62 0.62 0.60 8.71%
Adjusted Per Share Value based on latest NOSH - 299,615
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 57.49 41.86 27.44 14.55 44.66 32.60 21.16 94.82%
EPS 7.08 5.23 3.48 1.60 3.26 2.41 1.71 158.06%
DPS 4.31 1.85 1.86 0.00 2.75 1.23 1.26 127.19%
NAPS 0.4184 0.4182 0.4039 0.3946 0.3794 0.3809 0.377 7.19%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.47 0.96 1.05 0.51 0.52 0.49 0.505 -
P/RPS 1.57 1.41 2.38 2.16 0.71 0.92 1.50 3.09%
P/EPS 12.78 11.29 18.75 19.62 9.76 12.48 18.52 -21.92%
EY 7.82 8.85 5.33 5.10 10.25 8.01 5.40 28.02%
DY 4.76 3.13 2.86 0.00 8.65 4.08 3.96 13.06%
P/NAPS 2.16 1.41 1.62 0.80 0.84 0.79 0.84 87.80%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 -
Price 1.57 1.23 1.01 0.67 0.54 0.49 0.51 -
P/RPS 1.68 1.81 2.29 2.84 0.74 0.92 1.51 7.37%
P/EPS 13.65 14.47 18.04 25.77 10.13 12.48 18.70 -18.94%
EY 7.32 6.91 5.54 3.88 9.87 8.01 5.35 23.26%
DY 4.46 2.44 2.97 0.00 8.33 4.08 3.92 8.99%
P/NAPS 2.31 1.81 1.55 1.05 0.87 0.79 0.85 94.86%

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