[PWROOT] QoQ Quarter Result on 29-Feb-2012 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- -10.58%
YoY- 63.3%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 70,089 62,644 70,697 58,609 55,582 52,475 50,370 24.56%
PBT 12,551 11,320 7,483 4,989 6,047 2,375 5,961 64.05%
Tax -4,009 -2,023 605 -489 -1,434 178 -186 670.16%
NP 8,542 9,297 8,088 4,500 4,613 2,553 5,775 29.72%
-
NP to SH 8,493 9,120 7,790 4,125 4,613 2,553 5,775 29.23%
-
Tax Rate 31.94% 17.87% -8.08% 9.80% 23.71% -7.49% 3.12% -
Total Cost 61,547 53,347 62,609 54,109 50,969 49,922 44,595 23.88%
-
Net Worth 206,258 197,599 191,753 182,404 190,670 170,200 0 -
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - 9,120 - 7,355 - 56 - -
Div Payout % - 100.00% - 178.30% - 2.22% - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 206,258 197,599 191,753 182,404 190,670 170,200 0 -
NOSH 303,321 304,000 299,615 294,200 307,533 283,666 298,437 1.08%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 12.19% 14.84% 11.44% 7.68% 8.30% 4.87% 11.47% -
ROE 4.12% 4.62% 4.06% 2.26% 2.42% 1.50% 0.00% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 23.11 20.61 23.60 19.92 18.07 18.50 16.88 23.22%
EPS 2.80 3.00 2.60 1.40 1.50 0.90 1.90 29.40%
DPS 0.00 3.00 0.00 2.50 0.00 0.02 0.00 -
NAPS 0.68 0.65 0.64 0.62 0.62 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 294,200
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 14.42 12.89 14.55 12.06 11.44 10.80 10.37 24.50%
EPS 1.75 1.88 1.60 0.85 0.95 0.53 1.19 29.22%
DPS 0.00 1.88 0.00 1.51 0.00 0.01 0.00 -
NAPS 0.4244 0.4066 0.3946 0.3754 0.3924 0.3502 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.96 1.05 0.51 0.52 0.49 0.505 0.595 -
P/RPS 4.15 5.10 2.16 2.61 2.71 2.73 3.53 11.35%
P/EPS 34.29 35.00 19.62 37.09 32.67 56.11 30.75 7.51%
EY 2.92 2.86 5.10 2.70 3.06 1.78 3.25 -6.87%
DY 0.00 2.86 0.00 4.81 0.00 0.04 0.00 -
P/NAPS 1.41 1.62 0.80 0.84 0.79 0.84 0.00 -
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 26/07/11 -
Price 1.23 1.01 0.67 0.54 0.49 0.51 0.57 -
P/RPS 5.32 4.90 2.84 2.71 2.71 2.76 3.38 35.19%
P/EPS 43.93 33.67 25.77 38.51 32.67 56.67 29.46 30.42%
EY 2.28 2.97 3.88 2.60 3.06 1.76 3.39 -23.18%
DY 0.00 2.97 0.00 4.63 0.00 0.04 0.00 -
P/NAPS 1.81 1.55 1.05 0.87 0.79 0.85 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