[PWROOT] QoQ TTM Result on 31-May-2009 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 9.5%
YoY- -67.71%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 153,107 141,441 143,504 140,413 138,144 156,385 162,847 -4.03%
PBT 12,982 9,838 11,535 9,953 9,365 21,749 31,051 -44.17%
Tax -2,802 2,240 1,353 731 392 -2,734 -5,173 -33.62%
NP 10,180 12,078 12,888 10,684 9,757 19,015 25,878 -46.40%
-
NP to SH 10,180 12,078 12,888 10,684 9,757 19,015 25,878 -46.40%
-
Tax Rate 21.58% -22.77% -11.73% -7.34% -4.19% 12.57% 16.66% -
Total Cost 142,927 129,363 130,616 129,729 128,387 137,370 136,969 2.88%
-
Net Worth 178,986 186,298 193,426 195,928 179,919 197,907 195,499 -5.72%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 115 5,595 5,595 8,410 8,410 14,771 14,771 -96.10%
Div Payout % 1.13% 46.33% 43.42% 78.73% 86.20% 77.68% 57.08% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 178,986 186,298 193,426 195,928 179,919 197,907 195,499 -5.72%
NOSH 279,666 291,090 297,578 301,428 276,800 309,230 287,499 -1.82%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 6.65% 8.54% 8.98% 7.61% 7.06% 12.16% 15.89% -
ROE 5.69% 6.48% 6.66% 5.45% 5.42% 9.61% 13.24% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 54.75 48.59 48.22 46.58 49.91 50.57 56.64 -2.24%
EPS 3.64 4.15 4.33 3.54 3.52 6.15 9.00 -45.40%
DPS 0.04 1.92 1.88 2.79 3.04 4.78 5.14 -96.10%
NAPS 0.64 0.64 0.65 0.65 0.65 0.64 0.68 -3.97%
Adjusted Per Share Value based on latest NOSH - 301,428
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 31.51 29.11 29.53 28.89 28.43 32.18 33.51 -4.03%
EPS 2.09 2.49 2.65 2.20 2.01 3.91 5.33 -46.51%
DPS 0.02 1.15 1.15 1.73 1.73 3.04 3.04 -96.52%
NAPS 0.3683 0.3834 0.398 0.4032 0.3702 0.4073 0.4023 -5.73%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.51 0.53 0.47 0.33 0.25 0.28 0.62 -
P/RPS 0.93 1.09 0.97 0.71 0.50 0.55 1.09 -10.06%
P/EPS 14.01 12.77 10.85 9.31 7.09 4.55 6.89 60.71%
EY 7.14 7.83 9.21 10.74 14.10 21.96 14.52 -37.78%
DY 0.08 3.63 4.00 8.46 12.15 17.06 8.29 -95.50%
P/NAPS 0.80 0.83 0.72 0.51 0.38 0.44 0.91 -8.25%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 21/01/09 21/10/08 -
Price 0.60 0.57 0.58 0.54 0.32 0.26 0.30 -
P/RPS 1.10 1.17 1.20 1.16 0.64 0.51 0.53 62.92%
P/EPS 16.48 13.74 13.39 15.24 9.08 4.23 3.33 191.25%
EY 6.07 7.28 7.47 6.56 11.02 23.65 30.00 -65.63%
DY 0.07 3.37 3.24 5.17 9.50 18.37 17.13 -97.46%
P/NAPS 0.94 0.89 0.89 0.83 0.49 0.41 0.44 66.10%

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