[PWROOT] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -53.14%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Revenue 404,389 194,893 182,198 87,748 159,848 159,848 147,992 123.58%
PBT 59,660 33,356 23,574 12,008 23,042 23,042 23,195 113.01%
Tax -7,379 -1,805 -3,013 -2,411 -2,736 -2,736 -3,743 72.16%
NP 52,281 31,551 20,561 9,597 20,306 20,306 19,452 120.64%
-
NP to SH 48,430 29,144 18,923 9,333 19,916 19,916 19,256 109.22%
-
Tax Rate 12.37% 5.41% 12.78% 20.08% 11.87% 11.87% 16.14% -
Total Cost 352,108 163,342 161,637 78,151 139,542 139,542 128,540 124.02%
-
Net Worth 227,658 228,166 224,765 0 0 228,809 220,731 2.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Div 39,313 19,503 5,993 - 15,118 15,118 15,118 114.88%
Div Payout % 81.18% 66.92% 31.67% - 75.91% 75.91% 78.51% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Net Worth 227,658 228,166 224,765 0 0 228,809 220,731 2.50%
NOSH 299,551 300,218 299,687 309,249 301,064 301,064 302,371 -0.74%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
NP Margin 12.93% 16.19% 11.28% 10.94% 12.70% 12.70% 13.14% -
ROE 21.27% 12.77% 8.42% 0.00% 0.00% 8.70% 8.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
RPS 135.00 64.92 60.80 28.37 53.09 53.09 48.94 125.28%
EPS 16.17 9.71 6.31 3.02 6.62 6.62 6.37 110.78%
DPS 13.12 6.50 2.00 0.00 5.00 5.00 5.00 116.44%
NAPS 0.76 0.76 0.75 0.00 0.00 0.76 0.73 3.27%
Adjusted Per Share Value based on latest NOSH - 309,249
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
RPS 83.22 40.11 37.49 18.06 32.89 32.89 30.45 123.61%
EPS 9.97 6.00 3.89 1.92 4.10 4.10 3.96 109.39%
DPS 8.09 4.01 1.23 0.00 3.11 3.11 3.11 114.94%
NAPS 0.4685 0.4695 0.4625 0.00 0.00 0.4709 0.4542 2.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 30/05/14 31/03/14 -
Price 2.01 1.66 1.51 1.87 2.39 2.19 1.83 -
P/RPS 1.49 2.56 2.48 6.59 4.50 4.12 3.74 -52.12%
P/EPS 12.43 17.10 23.91 61.96 36.13 33.11 28.74 -48.87%
EY 8.04 5.85 4.18 1.61 2.77 3.02 3.48 95.47%
DY 6.53 3.91 1.32 0.00 2.09 2.28 2.73 100.98%
P/NAPS 2.64 2.18 2.01 0.00 0.00 2.88 2.51 4.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 CAGR
Date 25/08/15 - - - - - - -
Price 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.93 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.74 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 6.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 0.00 0.00 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