[PWROOT] QoQ TTM Result on 29-Feb-2008 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 35.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 156,385 162,847 166,356 179,975 136,023 92,730 44,461 130.75%
PBT 21,749 31,051 40,032 47,973 37,739 23,495 9,572 72.57%
Tax -2,734 -5,173 -6,949 -8,717 -8,845 -5,484 -2,216 14.98%
NP 19,015 25,878 33,083 39,256 28,894 18,011 7,356 88.02%
-
NP to SH 19,015 25,878 33,083 39,256 28,894 18,011 7,356 88.02%
-
Tax Rate 12.57% 16.66% 17.36% 18.17% 23.44% 23.34% 23.15% -
Total Cost 137,370 136,969 133,273 140,719 107,129 74,719 37,105 138.74%
-
Net Worth 197,907 195,499 198,152 196,287 196,498 180,543 137,628 27.31%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 14,771 14,771 11,896 11,896 - - - -
Div Payout % 77.68% 57.08% 35.96% 30.30% - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 197,907 195,499 198,152 196,287 196,498 180,543 137,628 27.31%
NOSH 309,230 287,499 295,749 297,405 302,305 295,972 237,290 19.25%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 12.16% 15.89% 19.89% 21.81% 21.24% 19.42% 16.54% -
ROE 9.61% 13.24% 16.70% 20.00% 14.70% 9.98% 5.34% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 50.57 56.64 56.25 60.52 45.00 31.33 18.74 93.47%
EPS 6.15 9.00 11.19 13.20 9.56 6.09 3.10 57.68%
DPS 4.78 5.14 4.02 4.00 0.00 0.00 0.00 -
NAPS 0.64 0.68 0.67 0.66 0.65 0.61 0.58 6.76%
Adjusted Per Share Value based on latest NOSH - 297,405
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 32.18 33.51 34.23 37.04 27.99 19.08 9.15 130.73%
EPS 3.91 5.33 6.81 8.08 5.95 3.71 1.51 88.24%
DPS 3.04 3.04 2.45 2.45 0.00 0.00 0.00 -
NAPS 0.4073 0.4023 0.4078 0.4039 0.4044 0.3715 0.2832 27.32%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.28 0.62 0.76 0.94 1.00 1.43 1.58 -
P/RPS 0.55 1.09 1.35 1.55 2.22 4.56 8.43 -83.71%
P/EPS 4.55 6.89 6.79 7.12 10.46 23.50 50.97 -79.93%
EY 21.96 14.52 14.72 14.04 9.56 4.26 1.96 398.50%
DY 17.06 8.29 5.29 4.26 0.00 0.00 0.00 -
P/NAPS 0.44 0.91 1.13 1.42 1.54 2.34 2.72 -70.21%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 21/10/08 23/07/08 29/04/08 - - - -
Price 0.26 0.30 0.64 0.81 0.00 0.00 0.00 -
P/RPS 0.51 0.53 1.14 1.34 0.00 0.00 0.00 -
P/EPS 4.23 3.33 5.72 6.14 0.00 0.00 0.00 -
EY 23.65 30.00 17.48 16.30 0.00 0.00 0.00 -
DY 18.37 17.13 6.28 4.94 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.96 1.23 0.00 0.00 0.00 -

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