[PWROOT] QoQ TTM Result on 30-Nov-2008 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -26.52%
YoY- -34.19%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 143,504 140,413 138,144 156,385 162,847 166,356 179,975 -13.97%
PBT 11,535 9,953 9,365 21,749 31,051 40,032 47,973 -61.23%
Tax 1,353 731 392 -2,734 -5,173 -6,949 -8,717 -
NP 12,888 10,684 9,757 19,015 25,878 33,083 39,256 -52.31%
-
NP to SH 12,888 10,684 9,757 19,015 25,878 33,083 39,256 -52.31%
-
Tax Rate -11.73% -7.34% -4.19% 12.57% 16.66% 17.36% 18.17% -
Total Cost 130,616 129,729 128,387 137,370 136,969 133,273 140,719 -4.83%
-
Net Worth 193,426 195,928 179,919 197,907 195,499 198,152 196,287 -0.97%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 5,595 8,410 8,410 14,771 14,771 11,896 11,896 -39.43%
Div Payout % 43.42% 78.73% 86.20% 77.68% 57.08% 35.96% 30.30% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 193,426 195,928 179,919 197,907 195,499 198,152 196,287 -0.97%
NOSH 297,578 301,428 276,800 309,230 287,499 295,749 297,405 0.03%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 8.98% 7.61% 7.06% 12.16% 15.89% 19.89% 21.81% -
ROE 6.66% 5.45% 5.42% 9.61% 13.24% 16.70% 20.00% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 48.22 46.58 49.91 50.57 56.64 56.25 60.52 -14.01%
EPS 4.33 3.54 3.52 6.15 9.00 11.19 13.20 -52.33%
DPS 1.88 2.79 3.04 4.78 5.14 4.02 4.00 -39.46%
NAPS 0.65 0.65 0.65 0.64 0.68 0.67 0.66 -1.00%
Adjusted Per Share Value based on latest NOSH - 309,230
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 29.53 28.89 28.43 32.18 33.51 34.23 37.04 -13.98%
EPS 2.65 2.20 2.01 3.91 5.33 6.81 8.08 -52.34%
DPS 1.15 1.73 1.73 3.04 3.04 2.45 2.45 -39.51%
NAPS 0.398 0.4032 0.3702 0.4073 0.4023 0.4078 0.4039 -0.97%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.47 0.33 0.25 0.28 0.62 0.76 0.94 -
P/RPS 0.97 0.71 0.50 0.55 1.09 1.35 1.55 -26.77%
P/EPS 10.85 9.31 7.09 4.55 6.89 6.79 7.12 32.32%
EY 9.21 10.74 14.10 21.96 14.52 14.72 14.04 -24.44%
DY 4.00 8.46 12.15 17.06 8.29 5.29 4.26 -4.10%
P/NAPS 0.72 0.51 0.38 0.44 0.91 1.13 1.42 -36.33%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 23/07/08 29/04/08 -
Price 0.58 0.54 0.32 0.26 0.30 0.64 0.81 -
P/RPS 1.20 1.16 0.64 0.51 0.53 1.14 1.34 -7.07%
P/EPS 13.39 15.24 9.08 4.23 3.33 5.72 6.14 67.92%
EY 7.47 6.56 11.02 23.65 30.00 17.48 16.30 -40.47%
DY 3.24 5.17 9.50 18.37 17.13 6.28 4.94 -24.45%
P/NAPS 0.89 0.83 0.49 0.41 0.44 0.96 1.23 -19.35%

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