[PWROOT] QoQ Quarter Result on 30-Nov-2008 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 16.52%
YoY- -63.06%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 47,851 33,111 25,711 36,831 44,760 30,842 44,473 4.98%
PBT 6,524 2,219 -2,150 4,942 4,942 1,631 10,876 -28.80%
Tax -870 -109 3,254 -922 -1,492 -448 128 -
NP 5,654 2,110 1,104 4,020 3,450 1,183 11,004 -35.77%
-
NP to SH 5,654 2,110 1,104 4,020 3,450 1,183 11,004 -35.77%
-
Tax Rate 13.34% 4.91% - 18.66% 30.19% 27.47% -1.18% -
Total Cost 42,197 31,001 24,607 32,811 41,310 29,659 33,469 16.65%
-
Net Worth 193,426 195,928 179,919 197,907 195,499 198,152 199,261 -1.95%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 5,951 - 5,536 3,092 - - 11,896 -36.90%
Div Payout % 105.26% - 501.45% 76.92% - - 108.11% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 193,426 195,928 179,919 197,907 195,499 198,152 199,261 -1.95%
NOSH 297,578 301,428 276,800 309,230 287,499 295,749 297,405 0.03%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 11.82% 6.37% 4.29% 10.91% 7.71% 3.84% 24.74% -
ROE 2.92% 1.08% 0.61% 2.03% 1.76% 0.60% 5.52% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 16.08 10.98 9.29 11.91 15.57 10.43 14.95 4.96%
EPS 1.90 0.70 0.40 1.30 1.20 0.40 3.70 -35.79%
DPS 2.00 0.00 2.00 1.00 0.00 0.00 4.00 -36.92%
NAPS 0.65 0.65 0.65 0.64 0.68 0.67 0.67 -1.99%
Adjusted Per Share Value based on latest NOSH - 309,230
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 9.85 6.81 5.29 7.58 9.21 6.35 9.15 5.02%
EPS 1.16 0.43 0.23 0.83 0.71 0.24 2.26 -35.81%
DPS 1.22 0.00 1.14 0.64 0.00 0.00 2.45 -37.09%
NAPS 0.398 0.4032 0.3702 0.4073 0.4023 0.4078 0.4101 -1.97%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.47 0.33 0.25 0.28 0.62 0.76 0.94 -
P/RPS 2.92 3.00 2.69 2.35 3.98 7.29 6.29 -39.96%
P/EPS 24.74 47.14 62.68 21.54 51.67 190.00 25.41 -1.76%
EY 4.04 2.12 1.60 4.64 1.94 0.53 3.94 1.68%
DY 4.26 0.00 8.00 3.57 0.00 0.00 4.26 0.00%
P/NAPS 0.72 0.51 0.38 0.44 0.91 1.13 1.40 -35.73%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 29/04/08 -
Price 0.58 0.54 0.32 0.26 0.30 0.64 0.81 -
P/RPS 3.61 4.92 3.45 2.18 1.93 6.14 5.42 -23.67%
P/EPS 30.53 77.14 80.23 20.00 25.00 160.00 21.89 24.75%
EY 3.28 1.30 1.25 5.00 4.00 0.63 4.57 -19.78%
DY 3.45 0.00 6.25 3.85 0.00 0.00 4.94 -21.23%
P/NAPS 0.89 0.83 0.49 0.41 0.44 0.96 1.21 -18.47%

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