[PWROOT] QoQ Cumulative Quarter Result on 31-May-2013 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -71.13%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 234,752 0 158,860 87,821 279,355 203,430 133,341 57.26%
PBT 38,932 0 26,771 14,385 41,963 31,354 18,803 79.06%
Tax -10,014 0 -6,596 -3,903 -6,685 -5,427 -1,418 378.09%
NP 28,918 0 20,175 10,482 35,278 25,927 17,385 50.27%
-
NP to SH 28,184 0 19,511 9,928 34,383 25,403 16,910 50.51%
-
Tax Rate 25.72% - 24.64% 27.13% 15.93% 17.31% 7.54% -
Total Cost 205,834 0 138,685 77,339 244,077 177,503 115,956 58.30%
-
Net Worth 221,874 0 225,126 213,602 203,308 203,224 196,276 10.30%
Dividend
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 11,993 - 12,006 - 20,928 8,965 9,058 25.19%
Div Payout % 42.55% - 61.54% - 60.87% 35.29% 53.57% -
Equity
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 221,874 0 225,126 213,602 203,308 203,224 196,276 10.30%
NOSH 299,829 300,169 300,169 300,848 298,982 298,858 301,964 -0.56%
Ratio Analysis
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 12.32% 0.00% 12.70% 11.94% 12.63% 12.74% 13.04% -
ROE 12.70% 0.00% 8.67% 4.65% 16.91% 12.50% 8.62% -
Per Share
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 78.30 0.00 52.92 29.19 93.44 68.07 44.16 58.15%
EPS 9.40 0.00 6.50 3.30 11.50 8.50 5.60 51.37%
DPS 4.00 0.00 4.00 0.00 7.00 3.00 3.00 25.89%
NAPS 0.74 0.00 0.75 0.71 0.68 0.68 0.65 10.93%
Adjusted Per Share Value based on latest NOSH - 300,848
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 48.31 0.00 32.69 18.07 57.49 41.86 27.44 57.26%
EPS 5.80 0.00 4.02 2.04 7.08 5.23 3.48 50.51%
DPS 2.47 0.00 2.47 0.00 4.31 1.85 1.86 25.48%
NAPS 0.4566 0.00 0.4633 0.4396 0.4184 0.4182 0.4039 10.31%
Price Multiplier on Financial Quarter End Date
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.83 1.95 1.79 1.92 1.47 0.96 1.05 -
P/RPS 2.34 0.00 3.38 6.58 1.57 1.41 2.38 -1.34%
P/EPS 19.47 0.00 27.54 58.18 12.78 11.29 18.75 3.06%
EY 5.14 0.00 3.63 1.72 7.82 8.85 5.33 -2.86%
DY 2.19 0.00 2.23 0.00 4.76 3.13 2.86 -19.23%
P/NAPS 2.47 0.00 2.39 2.70 2.16 1.41 1.62 40.16%
Price Multiplier on Announcement Date
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/01/14 - 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 -
Price 2.15 0.00 1.90 2.07 1.57 1.23 1.01 -
P/RPS 2.75 0.00 3.59 7.09 1.68 1.81 2.29 15.77%
P/EPS 22.87 0.00 29.23 62.73 13.65 14.47 18.04 20.91%
EY 4.37 0.00 3.42 1.59 7.32 6.91 5.54 -17.29%
DY 1.86 0.00 2.11 0.00 4.46 2.44 2.97 -31.24%
P/NAPS 2.91 0.00 2.53 2.92 2.31 1.81 1.55 65.56%

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