[PWF] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 37.62%
YoY--%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,232 36,958 37,051 42,624 40,022 39,540 39,306 -3.54%
PBT 3,411 3,112 2,288 4,833 2,152 1,623 2,576 20.56%
Tax -1,133 -897 -568 -1,855 12 -251 -722 35.00%
NP 2,278 2,215 1,720 2,978 2,164 1,372 1,854 14.70%
-
NP to SH 2,278 2,215 1,720 2,978 2,164 1,372 1,854 14.70%
-
Tax Rate 33.22% 28.82% 24.83% 38.38% -0.56% 15.47% 28.03% -
Total Cost 34,954 34,743 35,331 39,646 37,858 38,168 37,452 -4.49%
-
Net Worth 91,217 91,034 89,167 87,361 84,155 82,709 18,063 194.05%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,217 91,034 89,167 87,361 84,155 82,709 18,063 194.05%
NOSH 48,779 48,681 48,725 48,265 48,088 48,652 10,147 184.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.12% 5.99% 4.64% 6.99% 5.41% 3.47% 4.72% -
ROE 2.50% 2.43% 1.93% 3.41% 2.57% 1.66% 10.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 76.33 75.92 76.04 88.31 83.23 81.27 387.34 -66.10%
EPS 4.67 4.55 3.53 6.17 4.50 2.82 18.27 -59.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.87 1.83 1.81 1.75 1.70 1.78 3.33%
Adjusted Per Share Value based on latest NOSH - 48,265
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.71 11.63 11.66 13.41 12.59 12.44 12.37 -3.58%
EPS 0.72 0.70 0.54 0.94 0.68 0.43 0.58 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.2864 0.2805 0.2748 0.2648 0.2602 0.0568 194.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.12 1.06 0.71 0.82 0.76 1.10 0.00 -
P/RPS 1.47 1.40 0.93 0.93 0.91 1.35 0.00 -
P/EPS 23.98 23.30 20.11 13.29 16.89 39.01 0.00 -
EY 4.17 4.29 4.97 7.52 5.92 2.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.39 0.45 0.43 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.35 1.28 0.82 0.69 0.82 1.00 0.00 -
P/RPS 1.77 1.69 1.08 0.78 0.99 1.23 0.00 -
P/EPS 28.91 28.13 23.23 11.18 18.22 35.46 0.00 -
EY 3.46 3.55 4.30 8.94 5.49 2.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.45 0.38 0.47 0.59 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