[PWROOT] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 93.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Revenue 84,014 108,901 100,443 94,450 100,595 0 87,748 -3.20%
PBT 15,175 19,728 21,985 11,566 6,381 0 12,008 19.17%
Tax -660 -4,379 -1,203 -602 -1,195 0 -2,411 -62.12%
NP 14,515 15,349 20,782 10,964 5,186 0 9,597 36.35%
-
NP to SH 14,149 14,678 19,214 9,590 4,948 0 9,333 36.59%
-
Tax Rate 4.35% 22.20% 5.47% 5.20% 18.73% - 20.08% -
Total Cost 69,499 93,552 79,661 83,486 95,409 0 78,151 -8.41%
-
Net Worth 243,844 227,658 228,166 224,765 225,752 0 228,809 4.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Div 9,031 8,986 13,509 5,993 10,823 - - -
Div Payout % 63.83% 61.22% 70.31% 62.50% 218.75% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Net Worth 243,844 227,658 228,166 224,765 225,752 0 228,809 4.88%
NOSH 301,042 299,551 300,218 299,687 309,249 301,064 301,064 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
NP Margin 17.28% 14.09% 20.69% 11.61% 5.16% 0.00% 10.94% -
ROE 5.80% 6.45% 8.42% 4.27% 2.19% 0.00% 4.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
RPS 27.91 36.35 33.46 31.52 32.53 0.00 29.15 -3.20%
EPS 4.70 4.90 6.40 3.20 1.60 0.00 3.10 36.60%
DPS 3.00 3.00 4.50 2.00 3.50 0.00 0.00 -
NAPS 0.81 0.76 0.76 0.75 0.73 0.00 0.76 4.89%
Adjusted Per Share Value based on latest NOSH - 299,687
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
RPS 17.29 22.41 20.67 19.44 20.70 0.00 18.06 -3.21%
EPS 2.91 3.02 3.95 1.97 1.02 0.00 1.92 36.56%
DPS 1.86 1.85 2.78 1.23 2.23 0.00 0.00 -
NAPS 0.5018 0.4685 0.4695 0.4625 0.4646 0.00 0.4709 4.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 30/05/14 -
Price 2.34 2.01 1.66 1.51 1.87 2.39 2.19 -
P/RPS 8.38 5.53 4.96 4.79 0.00 0.00 7.51 8.56%
P/EPS 49.79 41.02 25.94 47.19 0.00 0.00 70.65 -23.06%
EY 2.01 2.44 3.86 2.12 0.00 0.00 1.42 29.74%
DY 1.28 1.49 2.71 1.32 0.00 0.00 0.00 -
P/NAPS 2.89 2.64 2.18 2.01 0.00 0.00 2.88 0.26%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Date 25/11/15 25/08/15 26/05/15 27/02/15 25/11/14 - 30/07/14 -
Price 2.81 2.09 1.83 1.53 1.62 0.00 2.29 -
P/RPS 10.07 5.75 5.47 4.85 0.00 0.00 7.86 20.40%
P/EPS 59.79 42.65 28.59 47.81 0.00 0.00 73.87 -14.65%
EY 1.67 2.34 3.50 2.09 0.00 0.00 1.35 17.28%
DY 1.07 1.44 2.46 1.31 0.00 0.00 0.00 -
P/NAPS 3.47 2.75 2.41 2.04 0.00 0.00 3.01 11.24%

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