[PWROOT] QoQ Cumulative Quarter Result on 31-May-2014 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ--%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Revenue 282,793 188,343 0 87,748 0 306,852 0 -
PBT 29,955 18,389 0 12,008 0 49,966 0 -
Tax -4,208 -3,606 0 -2,411 0 -10,339 0 -
NP 25,747 14,783 0 9,597 0 39,627 0 -
-
NP to SH 23,871 14,281 0 9,333 0 38,767 0 -
-
Tax Rate 14.05% 19.61% - 20.08% - 20.69% - -
Total Cost 257,046 173,560 0 78,151 0 267,225 0 -
-
Net Worth 226,623 221,811 0 228,809 219,379 219,379 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Div 16,619 10,634 - - - 27,046 - -
Div Payout % 69.62% 74.47% - - - 69.77% - -
Equity
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Net Worth 226,623 221,811 0 228,809 219,379 219,379 0 -
NOSH 302,164 303,851 301,064 301,064 300,519 300,519 299,829 0.77%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
NP Margin 9.10% 7.85% 0.00% 10.94% 0.00% 12.91% 0.00% -
ROE 10.53% 6.44% 0.00% 4.08% 0.00% 17.67% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
RPS 93.59 61.99 0.00 29.15 0.00 102.11 0.00 -
EPS 7.90 4.70 0.00 3.10 0.00 12.90 0.00 -
DPS 5.50 3.50 0.00 0.00 0.00 9.00 0.00 -
NAPS 0.75 0.73 0.00 0.76 0.73 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,064
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
RPS 58.19 38.76 0.00 18.06 0.00 63.15 0.00 -
EPS 4.91 2.94 0.00 1.92 0.00 7.98 0.00 -
DPS 3.42 2.19 0.00 0.00 0.00 5.57 0.00 -
NAPS 0.4664 0.4565 0.00 0.4709 0.4514 0.4514 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Date 31/12/14 30/09/14 30/06/14 30/05/14 31/03/14 28/02/14 31/12/13 -
Price 1.51 1.87 2.39 2.19 1.83 1.80 1.98 -
P/RPS 1.61 0.00 0.00 7.51 0.00 1.76 0.00 -
P/EPS 19.11 0.00 0.00 70.65 0.00 13.95 0.00 -
EY 5.23 0.00 0.00 1.42 0.00 7.17 0.00 -
DY 3.64 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 2.01 0.00 0.00 2.88 2.51 2.47 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Date 27/02/15 25/11/14 - 30/07/14 - 29/04/14 - -
Price 1.53 1.62 0.00 2.29 0.00 1.85 0.00 -
P/RPS 1.63 0.00 0.00 7.86 0.00 1.81 0.00 -
P/EPS 19.37 0.00 0.00 73.87 0.00 14.34 0.00 -
EY 5.16 0.00 0.00 1.35 0.00 6.97 0.00 -
DY 3.59 0.00 0.00 0.00 0.00 4.86 0.00 -
P/NAPS 2.04 0.00 0.00 3.01 0.00 2.53 0.00 -

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