[PWROOT] QoQ TTM Result on 31-Aug-2008 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

21-Oct-2008

Admission Sponsor

Sponsor

Financial Year

28-Feb-2009

Quarter

31-Aug-2008 [#2]

Profit Trend

QoQ- -21.78%

YoY- 43.68%

Quarter Report

2009 - 2 Qtr (Announcement).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
TTM Result
Revenue	140,413	138,144	156,385	162,847	166,356	179,975	136,023	2.13%
YoY %	1.64%	-11.66%	-3.97%	-2.11%	-7.57%	32.31%	-	-
Horiz. %	103.23%	101.56%	114.97%	119.72%	122.30%	132.31%	100.00%	-
PBT	9,953	9,365	21,749	31,051	40,032	47,973	37,739	-58.84%
YoY %	6.28%	-56.94%	-29.96%	-22.43%	-16.55%	27.12%	-	-
Horiz. %	26.37%	24.82%	57.63%	82.28%	106.08%	127.12%	100.00%	-
Tax	731	392	-2,734	-5,173	-6,949	-8,717	-8,845	-
YoY %	86.48%	114.34%	47.15%	25.56%	20.28%	1.45%	-	-
Horiz. %	-8.26%	-4.43%	30.91%	58.49%	78.56%	98.55%	100.00%	-
NP	10,684	9,757	19,015	25,878	33,083	39,256	28,894	-48.45%
YoY %	9.50%	-48.69%	-26.52%	-21.78%	-15.72%	35.86%	-	-
Horiz. %	36.98%	33.77%	65.81%	89.56%	114.50%	135.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,684	9,757	19,015	25,878	33,083	39,256	28,894	-48.45%
YoY %	9.50%	-48.69%	-26.52%	-21.78%	-15.72%	35.86%	-	-
Horiz. %	36.98%	33.77%	65.81%	89.56%	114.50%	135.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.34%	-4.19%	12.57%	16.66%	17.36%	18.17%	23.44%	-
YoY %	-75.18%	-133.33%	-24.55%	-4.03%	-4.46%	-22.48%	-	-
Horiz. %	-31.31%	-17.88%	53.63%	71.08%	74.06%	77.52%	100.00%	-
Total Cost	129,729	128,387	137,370	136,969	133,273	140,719	107,129	13.59%
YoY %	1.05%	-6.54%	0.29%	2.77%	-5.29%	31.35%	-	-
Horiz. %	121.10%	119.84%	128.23%	127.85%	124.40%	131.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,928	179,919	197,907	195,499	198,152	196,287	196,498	-0.19%
YoY %	8.90%	-9.09%	1.23%	-1.34%	0.95%	-0.11%	-	-
Horiz. %	99.71%	91.56%	100.72%	99.49%	100.84%	99.89%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Dividend
Div	8,410	8,410	14,771	14,771	11,896	11,896	-	-
YoY %	0.00%	-43.06%	0.00%	24.17%	0.00%	0.00%	-	-
Horiz. %	70.70%	70.70%	124.17%	124.17%	100.00%	100.00%	-	-
Div Payout %	78.73%	86.20%	77.68%	57.08%	35.96%	30.30%	-	-
YoY %	-8.67%	10.97%	36.09%	58.73%	18.68%	0.00%	-	-
Horiz. %	259.83%	284.49%	256.37%	188.38%	118.68%	100.00%	-	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Equity
Net Worth	195,928	179,919	197,907	195,499	198,152	196,287	196,498	-0.19%
YoY %	8.90%	-9.09%	1.23%	-1.34%	0.95%	-0.11%	-	-
Horiz. %	99.71%	91.56%	100.72%	99.49%	100.84%	99.89%	100.00%	-
NOSH	301,428	276,800	309,230	287,499	295,749	297,405	302,305	-0.19%
YoY %	8.90%	-10.49%	7.56%	-2.79%	-0.56%	-1.62%	-	-
Horiz. %	99.71%	91.56%	102.29%	95.10%	97.83%	98.38%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Ratio Analysis
NP Margin	7.61%	7.06%	12.16%	15.89%	19.89%	21.81%	21.24%	-
YoY %	7.79%	-41.94%	-23.47%	-20.11%	-8.80%	2.68%	-	-
Horiz. %	35.83%	33.24%	57.25%	74.81%	93.64%	102.68%	100.00%	-
ROE	5.45%	5.42%	9.61%	13.24%	16.70%	20.00%	14.70%	-
YoY %	0.55%	-43.60%	-27.42%	-20.72%	-16.50%	36.05%	-	-
Horiz. %	37.07%	36.87%	65.37%	90.07%	113.61%	136.05%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Per Share
RPS	46.58	49.91	50.57	56.64	56.25	60.52	45.00	2.32%
YoY %	-6.67%	-1.31%	-10.72%	0.69%	-7.06%	34.49%	-	-
Horiz. %	103.51%	110.91%	112.38%	125.87%	125.00%	134.49%	100.00%	-
EPS	3.54	3.52	6.15	9.00	11.19	13.20	9.56	-48.40%
YoY %	0.57%	-42.76%	-31.67%	-19.57%	-15.23%	38.08%	-	-
Horiz. %	37.03%	36.82%	64.33%	94.14%	117.05%	138.08%	100.00%	-
DPS	2.79	3.04	4.78	5.14	4.02	4.00	0.00	-
YoY %	-8.22%	-36.40%	-7.00%	27.86%	0.50%	0.00%	-	-
Horiz. %	69.75%	76.00%	119.50%	128.50%	100.50%	100.00%	-	-
NAPS	0.65	0.65	0.64	0.68	0.67	0.66	0.65	0.00%
YoY %	0.00%	1.56%	-5.88%	1.49%	1.52%	1.54%	-	-
Horiz. %	100.00%	100.00%	98.46%	104.62%	103.08%	101.54%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 287,499
RPS	28.89	28.43	32.18	33.51	34.23	37.04	27.99	2.13%
YoY %	1.62%	-11.65%	-3.97%	-2.10%	-7.59%	32.33%	-	-
Horiz. %	103.22%	101.57%	114.97%	119.72%	122.29%	132.33%	100.00%	-
EPS	2.20	2.01	3.91	5.33	6.81	8.08	5.95	-48.45%
YoY %	9.45%	-48.59%	-26.64%	-21.73%	-15.72%	35.80%	-	-
Horiz. %	36.97%	33.78%	65.71%	89.58%	114.45%	135.80%	100.00%	-
DPS	1.73	1.73	3.04	3.04	2.45	2.45	0.00	-
YoY %	0.00%	-43.09%	0.00%	24.08%	0.00%	0.00%	-	-
Horiz. %	70.61%	70.61%	124.08%	124.08%	100.00%	100.00%	-	-
NAPS	0.4032	0.3702	0.4073	0.4023	0.4078	0.4039	0.4044	-0.19%
YoY %	8.91%	-9.11%	1.24%	-1.35%	0.97%	-0.12%	-	-
Horiz. %	99.70%	91.54%	100.72%	99.48%	100.84%	99.88%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	0.33	0.25	0.28	0.62	0.76	0.94	1.00	-
P/RPS	0.71	0.50	0.55	1.09	1.35	1.55	2.22	-53.20%
YoY %	42.00%	-9.09%	-49.54%	-19.26%	-12.90%	-30.18%	-	-
Horiz. %	31.98%	22.52%	24.77%	49.10%	60.81%	69.82%	100.00%	-
P/EPS	9.31	7.09	4.55	6.89	6.79	7.12	10.46	-7.46%
YoY %	31.31%	55.82%	-33.96%	1.47%	-4.63%	-31.93%	-	-
Horiz. %	89.01%	67.78%	43.50%	65.87%	64.91%	68.07%	100.00%	-
EY	10.74	14.10	21.96	14.52	14.72	14.04	9.56	8.06%
YoY %	-23.83%	-35.79%	51.24%	-1.36%	4.84%	46.86%	-	-
Horiz. %	112.34%	147.49%	229.71%	151.88%	153.97%	146.86%	100.00%	-
DY	8.46	12.15	17.06	8.29	5.29	4.26	0.00	-
YoY %	-30.37%	-28.78%	105.79%	56.71%	24.18%	0.00%	-	-
Horiz. %	198.59%	285.21%	400.47%	194.60%	124.18%	100.00%	-	-
P/NAPS	0.51	0.38	0.44	0.91	1.13	1.42	1.54	-52.10%
YoY %	34.21%	-13.64%	-51.65%	-19.47%	-20.42%	-7.79%	-	-
Horiz. %	33.12%	24.68%	28.57%	59.09%	73.38%	92.21%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	28/07/09	29/04/09	21/01/09	21/10/08	23/07/08	29/04/08	-	-
Price	0.54	0.32	0.26	0.30	0.64	0.81	0.00	-
P/RPS	1.16	0.64	0.51	0.53	1.14	1.34	0.00	-
YoY %	81.25%	25.49%	-3.77%	-53.51%	-14.93%	0.00%	-	-
Horiz. %	86.57%	47.76%	38.06%	39.55%	85.07%	100.00%	-	-
P/EPS	15.24	9.08	4.23	3.33	5.72	6.14	0.00	-
YoY %	67.84%	114.66%	27.03%	-41.78%	-6.84%	0.00%	-	-
Horiz. %	248.21%	147.88%	68.89%	54.23%	93.16%	100.00%	-	-
EY	6.56	11.02	23.65	30.00	17.48	16.30	0.00	-
YoY %	-40.47%	-53.40%	-21.17%	71.62%	7.24%	0.00%	-	-
Horiz. %	40.25%	67.61%	145.09%	184.05%	107.24%	100.00%	-	-
DY	5.17	9.50	18.37	17.13	6.28	4.94	0.00	-
YoY %	-45.58%	-48.29%	7.24%	172.77%	27.13%	0.00%	-	-
Horiz. %	104.66%	192.31%	371.86%	346.76%	127.13%	100.00%	-	-
P/NAPS	0.83	0.49	0.41	0.44	0.96	1.23	0.00	-
YoY %	69.39%	19.51%	-6.82%	-54.17%	-21.95%	0.00%	-	-
Horiz. %	67.48%	39.84%	33.33%	35.77%	78.05%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos