[PWF] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -66.99%
YoY- 161.61%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 70,761 73,568 57,543 57,270 52,287 55,478 54,338 19.19%
PBT 2,490 1,999 3,214 1,489 4,465 -2,982 1,402 46.50%
Tax -1,838 -371 -1,483 -172 679 -354 -259 267.97%
NP 652 1,628 1,731 1,317 5,144 -3,336 1,143 -31.14%
-
NP to SH 271 1,628 1,731 1,698 5,144 -3,336 1,143 -61.59%
-
Tax Rate 73.82% 18.56% 46.14% 11.55% -15.21% - 18.47% -
Total Cost 70,109 71,940 55,812 55,953 47,143 58,814 53,195 20.14%
-
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
NOSH 59,705 59,633 59,689 76,832 59,674 59,784 59,842 -0.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.92% 2.21% 3.01% 2.30% 9.84% -6.01% 2.10% -
ROE 0.15% 0.77% 0.83% 0.64% 2.37% -2.66% 0.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.52 123.37 96.40 74.54 87.62 92.80 90.80 19.37%
EPS 1.09 2.73 2.90 2.21 8.61 -5.58 1.91 -31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.53 3.51 3.48 3.63 2.10 2.15 24.79%
Adjusted Per Share Value based on latest NOSH - 76,832
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.26 23.14 18.10 18.02 16.45 17.45 17.09 19.21%
EPS 0.09 0.51 0.54 0.53 1.62 -1.05 0.36 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5635 0.6623 0.6591 0.8412 0.6815 0.395 0.4048 24.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.84 0.635 0.69 0.455 0.42 0.44 0.48 -
P/RPS 0.71 0.51 0.72 0.61 0.48 0.47 0.53 21.45%
P/EPS 185.07 23.26 23.79 20.59 4.87 -7.89 25.13 277.15%
EY 0.54 4.30 4.20 4.86 20.52 -12.68 3.98 -73.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.18 0.20 0.13 0.12 0.21 0.22 17.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.80 0.75 0.60 0.68 0.435 0.48 0.43 -
P/RPS 0.68 0.61 0.62 0.91 0.50 0.52 0.47 27.83%
P/EPS 176.25 27.47 20.69 30.77 5.05 -8.60 22.51 292.83%
EY 0.57 3.64 4.83 3.25 19.82 -11.63 4.44 -74.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.17 0.20 0.12 0.23 0.20 22.08%

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