[PWROOT] QoQ Quarter Result on 30-Nov-2010 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -71.5%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 52,475 50,370 46,612 38,718 49,799 49,695 37,362 25.33%
PBT 2,375 5,961 4,651 924 4,014 5,232 1,314 48.22%
Tax 178 -186 -2,125 212 -28 -666 -2,153 -
NP 2,553 5,775 2,526 1,136 3,986 4,566 -839 -
-
NP to SH 2,553 5,775 2,526 1,136 3,986 4,566 -839 -
-
Tax Rate -7.49% 3.12% 45.69% -22.94% 0.70% 12.73% 163.85% -
Total Cost 49,922 44,595 44,086 37,582 45,813 45,129 38,201 19.47%
-
Net Worth 170,200 0 189,375 184,599 199,299 197,859 178,986 -3.29%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 56 - 6,312 - 183 - 5,593 -95.31%
Div Payout % 2.22% - 249.90% - 4.62% - 0.00% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 170,200 0 189,375 184,599 199,299 197,859 178,986 -3.29%
NOSH 283,666 298,437 315,624 283,999 306,615 304,400 279,666 0.94%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 4.87% 11.47% 5.42% 2.93% 8.00% 9.19% -2.25% -
ROE 1.50% 0.00% 1.33% 0.62% 2.00% 2.31% -0.47% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 18.50 16.88 14.77 13.63 16.24 16.33 13.36 24.16%
EPS 0.90 1.90 0.80 0.40 1.30 1.50 -0.30 -
DPS 0.02 0.00 2.00 0.00 0.06 0.00 2.00 -95.31%
NAPS 0.60 0.00 0.60 0.65 0.65 0.65 0.64 -4.20%
Adjusted Per Share Value based on latest NOSH - 283,999
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 10.80 10.37 9.59 7.97 10.25 10.23 7.69 25.33%
EPS 0.53 1.19 0.52 0.23 0.82 0.94 -0.17 -
DPS 0.01 0.00 1.30 0.00 0.04 0.00 1.15 -95.73%
NAPS 0.3502 0.00 0.3897 0.3799 0.4101 0.4072 0.3683 -3.29%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.505 0.595 0.56 0.63 0.60 0.58 0.51 -
P/RPS 2.73 3.53 3.79 4.62 3.69 3.55 3.82 -20.01%
P/EPS 56.11 30.75 69.97 157.50 46.15 38.67 -170.00 -
EY 1.78 3.25 1.43 0.63 2.17 2.59 -0.59 -
DY 0.04 0.00 3.57 0.00 0.10 0.00 3.92 -95.25%
P/NAPS 0.84 0.00 0.93 0.97 0.92 0.89 0.80 3.29%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 -
Price 0.51 0.57 0.55 0.65 0.70 0.55 0.60 -
P/RPS 2.76 3.38 3.72 4.77 4.31 3.37 4.49 -27.64%
P/EPS 56.67 29.46 68.72 162.50 53.85 36.67 -200.00 -
EY 1.76 3.39 1.46 0.62 1.86 2.73 -0.50 -
DY 0.04 0.00 3.64 0.00 0.09 0.00 3.33 -94.71%
P/NAPS 0.85 0.00 0.92 1.00 1.08 0.85 0.94 -6.47%

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