[PWF] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5628.57%
YoY- -36.95%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 83,785 90,293 75,675 78,922 78,180 79,518 69,850 12.88%
PBT -2,871 1,269 3,106 3,466 -952 3,090 1,625 -
Tax 72 1,635 -1,629 -1,384 181 -967 -489 -
NP -2,799 2,904 1,477 2,082 -771 2,123 1,136 -
-
NP to SH -2,453 2,593 606 2,005 35 1,601 1,601 -
-
Tax Rate - -128.84% 52.45% 39.93% - 31.29% 30.09% -
Total Cost 86,584 87,389 74,198 76,840 78,951 77,395 68,714 16.64%
-
Net Worth 135,128 121,909 104,672 101,773 95,666 60,935 103,486 19.44%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 135,128 121,909 104,672 101,773 95,666 60,935 103,486 19.44%
NOSH 60,868 60,954 61,212 60,942 58,333 60,935 60,874 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -3.34% 3.22% 1.95% 2.64% -0.99% 2.67% 1.63% -
ROE -1.82% 2.13% 0.58% 1.97% 0.04% 2.63% 1.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 137.65 148.13 123.63 129.50 134.02 130.50 114.74 12.89%
EPS -4.03 4.26 0.99 3.29 0.06 2.63 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.00 1.71 1.67 1.64 1.00 1.70 19.45%
Adjusted Per Share Value based on latest NOSH - 60,942
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.36 28.41 23.81 24.83 24.60 25.02 21.97 12.90%
EPS -0.77 0.82 0.19 0.63 0.01 0.50 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4251 0.3835 0.3293 0.3202 0.301 0.1917 0.3256 19.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.56 0.54 0.60 0.74 0.60 0.57 0.61 -
P/RPS 0.41 0.36 0.49 0.57 0.45 0.44 0.53 -15.71%
P/EPS -13.90 12.69 60.61 22.49 1,000.00 21.69 23.19 -
EY -7.20 7.88 1.65 4.45 0.10 4.61 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.35 0.44 0.37 0.57 0.36 -21.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 12/03/07 30/11/06 -
Price 0.62 0.58 0.62 0.71 0.60 0.61 0.61 -
P/RPS 0.45 0.39 0.50 0.55 0.45 0.47 0.53 -10.32%
P/EPS -15.38 13.63 62.63 21.58 1,000.00 23.22 23.19 -
EY -6.50 7.33 1.60 4.63 0.10 4.31 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.36 0.43 0.37 0.61 0.36 -15.41%

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