[PWF] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2088.72%
YoY- 2671.08%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 259,142 240,668 222,578 219,373 214,424 225,125 238,087 5.79%
PBT 9,192 11,167 6,186 4,374 349 -4,597 808 403.58%
Tax -3,864 -1,347 -1,330 -106 -154 -1,141 -1,852 63.06%
NP 5,328 9,820 4,856 4,268 195 -5,738 -1,044 -
-
NP to SH 4,947 9,820 4,856 4,268 195 -5,738 -1,044 -
-
Tax Rate 42.04% 12.06% 21.50% 2.42% 44.13% - 229.21% -
Total Cost 253,814 230,848 217,722 215,105 214,229 230,863 239,131 4.04%
-
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
NOSH 59,705 59,633 59,689 76,832 59,674 59,784 59,842 -0.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.06% 4.08% 2.18% 1.95% 0.09% -2.55% -0.44% -
ROE 2.76% 4.66% 2.32% 1.60% 0.09% -4.57% -0.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 434.03 403.58 372.89 285.52 359.32 376.56 397.85 5.95%
EPS 8.29 16.47 8.14 5.55 0.33 -9.60 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.53 3.51 3.48 3.63 2.10 2.15 24.79%
Adjusted Per Share Value based on latest NOSH - 76,832
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.53 75.71 70.02 69.02 67.46 70.82 74.90 5.80%
EPS 1.56 3.09 1.53 1.34 0.06 -1.81 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5635 0.6623 0.6591 0.8412 0.6815 0.395 0.4048 24.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.84 0.635 0.69 0.455 0.42 0.44 0.48 -
P/RPS 0.19 0.16 0.19 0.16 0.12 0.12 0.12 35.73%
P/EPS 10.14 3.86 8.48 8.19 128.53 -4.58 -27.51 -
EY 9.86 25.93 11.79 12.21 0.78 -21.81 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.18 0.20 0.13 0.12 0.21 0.22 17.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.80 0.75 0.60 0.68 0.435 0.48 0.43 -
P/RPS 0.18 0.19 0.16 0.24 0.12 0.13 0.11 38.73%
P/EPS 9.66 4.55 7.38 12.24 133.12 -5.00 -24.65 -
EY 10.36 21.96 13.56 8.17 0.75 -20.00 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.17 0.20 0.12 0.23 0.20 22.08%

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