[PWROOT] QoQ Quarter Result on 31-Aug-2012 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 17.07%
YoY- 257.23%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 87,821 75,925 70,089 62,644 70,697 58,609 55,582 35.61%
PBT 14,385 10,609 12,551 11,320 7,483 4,989 6,047 78.10%
Tax -3,903 -1,258 -4,009 -2,023 605 -489 -1,434 94.82%
NP 10,482 9,351 8,542 9,297 8,088 4,500 4,613 72.75%
-
NP to SH 9,928 8,980 8,493 9,120 7,790 4,125 4,613 66.61%
-
Tax Rate 27.13% 11.86% 31.94% 17.87% -8.08% 9.80% 23.71% -
Total Cost 77,339 66,574 61,547 53,347 62,609 54,109 50,969 32.01%
-
Net Worth 213,602 203,546 206,258 197,599 191,753 182,404 190,670 7.85%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - 11,973 - 9,120 - 7,355 - -
Div Payout % - 133.33% - 100.00% - 178.30% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 213,602 203,546 206,258 197,599 191,753 182,404 190,670 7.85%
NOSH 300,848 299,333 303,321 304,000 299,615 294,200 307,533 -1.45%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 11.94% 12.32% 12.19% 14.84% 11.44% 7.68% 8.30% -
ROE 4.65% 4.41% 4.12% 4.62% 4.06% 2.26% 2.42% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 29.19 25.36 23.11 20.61 23.60 19.92 18.07 37.63%
EPS 3.30 3.00 2.80 3.00 2.60 1.40 1.50 69.07%
DPS 0.00 4.00 0.00 3.00 0.00 2.50 0.00 -
NAPS 0.71 0.68 0.68 0.65 0.64 0.62 0.62 9.44%
Adjusted Per Share Value based on latest NOSH - 304,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 18.07 15.62 14.42 12.89 14.55 12.06 11.44 35.59%
EPS 2.04 1.85 1.75 1.88 1.60 0.85 0.95 66.36%
DPS 0.00 2.46 0.00 1.88 0.00 1.51 0.00 -
NAPS 0.4396 0.4189 0.4244 0.4066 0.3946 0.3754 0.3924 7.85%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.92 1.47 0.96 1.05 0.51 0.52 0.49 -
P/RPS 6.58 5.80 4.15 5.10 2.16 2.61 2.71 80.55%
P/EPS 58.18 49.00 34.29 35.00 19.62 37.09 32.67 46.86%
EY 1.72 2.04 2.92 2.86 5.10 2.70 3.06 -31.86%
DY 0.00 2.72 0.00 2.86 0.00 4.81 0.00 -
P/NAPS 2.70 2.16 1.41 1.62 0.80 0.84 0.79 126.72%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 -
Price 2.07 1.57 1.23 1.01 0.67 0.54 0.49 -
P/RPS 7.09 6.19 5.32 4.90 2.84 2.71 2.71 89.75%
P/EPS 62.73 52.33 43.93 33.67 25.77 38.51 32.67 54.42%
EY 1.59 1.91 2.28 2.97 3.88 2.60 3.06 -35.34%
DY 0.00 2.55 0.00 2.97 0.00 4.63 0.00 -
P/NAPS 2.92 2.31 1.81 1.55 1.05 0.87 0.79 138.86%

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