[PWROOT] QoQ Quarter Result on 28-Feb-2009 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -72.54%
YoY- -89.97%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 34,768 47,851 33,111 25,711 36,831 44,760 30,842 8.30%
PBT 3,245 6,524 2,219 -2,150 4,942 4,942 1,631 58.12%
Tax -35 -870 -109 3,254 -922 -1,492 -448 -81.69%
NP 3,210 5,654 2,110 1,104 4,020 3,450 1,183 94.42%
-
NP to SH 3,202 5,654 2,110 1,104 4,020 3,450 1,183 94.10%
-
Tax Rate 1.08% 13.34% 4.91% - 18.66% 30.19% 27.47% -
Total Cost 31,558 42,197 31,001 24,607 32,811 41,310 29,659 4.22%
-
Net Worth 186,298 193,426 195,928 179,919 197,907 195,499 198,152 -4.02%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 5,951 - 5,536 3,092 - - -
Div Payout % - 105.26% - 501.45% 76.92% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 186,298 193,426 195,928 179,919 197,907 195,499 198,152 -4.02%
NOSH 291,090 297,578 301,428 276,800 309,230 287,499 295,749 -1.05%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 9.23% 11.82% 6.37% 4.29% 10.91% 7.71% 3.84% -
ROE 1.72% 2.92% 1.08% 0.61% 2.03% 1.76% 0.60% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 11.94 16.08 10.98 9.29 11.91 15.57 10.43 9.42%
EPS 1.10 1.90 0.70 0.40 1.30 1.20 0.40 96.16%
DPS 0.00 2.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.64 0.65 0.65 0.65 0.64 0.68 0.67 -3.00%
Adjusted Per Share Value based on latest NOSH - 276,800
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 7.15 9.85 6.81 5.29 7.58 9.21 6.35 8.22%
EPS 0.66 1.16 0.43 0.23 0.83 0.71 0.24 96.16%
DPS 0.00 1.22 0.00 1.14 0.64 0.00 0.00 -
NAPS 0.3834 0.398 0.4032 0.3702 0.4073 0.4023 0.4078 -4.02%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.53 0.47 0.33 0.25 0.28 0.62 0.76 -
P/RPS 4.44 2.92 3.00 2.69 2.35 3.98 7.29 -28.12%
P/EPS 48.18 24.74 47.14 62.68 21.54 51.67 190.00 -59.90%
EY 2.08 4.04 2.12 1.60 4.64 1.94 0.53 148.59%
DY 0.00 4.26 0.00 8.00 3.57 0.00 0.00 -
P/NAPS 0.83 0.72 0.51 0.38 0.44 0.91 1.13 -18.57%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 -
Price 0.57 0.58 0.54 0.32 0.26 0.30 0.64 -
P/RPS 4.77 3.61 4.92 3.45 2.18 1.93 6.14 -15.47%
P/EPS 51.82 30.53 77.14 80.23 20.00 25.00 160.00 -52.80%
EY 1.93 3.28 1.30 1.25 5.00 4.00 0.63 110.78%
DY 0.00 3.45 0.00 6.25 3.85 0.00 0.00 -
P/NAPS 0.89 0.89 0.83 0.49 0.41 0.44 0.96 -4.91%

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