[PWF] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 128.32%
YoY- -64.92%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 64,202 58,322 51,630 45,269 40,902 43,458 37,232 43.75%
PBT 3,325 1,616 1,616 1,231 -3,489 2,735 3,411 -1.68%
Tax -1,375 -408 -510 -454 745 -928 -1,133 13.76%
NP 1,950 1,208 1,106 777 -2,744 1,807 2,278 -9.83%
-
NP to SH 1,950 1,208 1,106 777 -2,744 1,807 2,278 -9.83%
-
Tax Rate 41.35% 25.25% 31.56% 36.88% - 33.93% 33.22% -
Total Cost 62,252 57,114 50,524 44,492 43,646 41,651 34,954 46.87%
-
Net Worth 90,187 60,845 85,684 89,233 85,781 48,765 91,217 -0.75%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 90,187 60,845 85,684 89,233 85,781 48,765 91,217 -0.75%
NOSH 60,937 60,845 60,769 60,703 59,159 48,765 48,779 15.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.04% 2.07% 2.14% 1.72% -6.71% 4.16% 6.12% -
ROE 2.16% 1.99% 1.29% 0.87% -3.20% 3.71% 2.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 105.36 95.85 84.96 74.57 69.14 89.12 76.33 23.94%
EPS 3.20 1.98 1.82 1.28 -4.50 2.97 4.67 -22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.00 1.41 1.47 1.45 1.00 1.87 -14.42%
Adjusted Per Share Value based on latest NOSH - 60,703
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.20 18.35 16.24 14.24 12.87 13.67 11.71 43.78%
EPS 0.61 0.38 0.35 0.24 -0.86 0.57 0.72 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2837 0.1914 0.2696 0.2807 0.2699 0.1534 0.287 -0.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.69 0.79 0.84 0.94 1.15 1.31 1.12 -
P/RPS 0.65 0.82 0.99 1.26 1.66 1.47 1.47 -41.93%
P/EPS 21.56 39.79 46.15 73.44 -24.79 35.35 23.98 -6.84%
EY 4.64 2.51 2.17 1.36 -4.03 2.83 4.17 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.79 0.60 0.64 0.79 1.31 0.60 -15.01%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 20/10/04 29/06/04 27/02/04 27/11/03 -
Price 0.53 0.69 0.80 0.85 0.93 1.06 1.35 -
P/RPS 0.50 0.72 0.94 1.14 1.35 1.19 1.77 -56.91%
P/EPS 16.56 34.75 43.96 66.41 -20.05 28.61 28.91 -31.00%
EY 6.04 2.88 2.28 1.51 -4.99 3.50 3.46 44.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.69 0.57 0.58 0.64 1.06 0.72 -36.97%

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