[PWF] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -23.51%
YoY- 251.58%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 358,436 314,204 260,334 248,810 172,342 148,018 157,692 14.65%
PBT -3,252 5,028 3,764 11,108 -4,518 10,798 8,398 -
Tax 362 -2,406 -2,072 -3,838 582 -2,930 -1,946 -
NP -2,890 2,622 1,692 7,270 -3,936 7,868 6,452 -
-
NP to SH -2,244 4,080 1,804 5,966 -3,936 7,868 6,452 -
-
Tax Rate - 47.85% 55.05% 34.55% - 27.13% 23.17% -
Total Cost 361,326 311,582 258,642 241,540 176,278 140,150 151,240 15.60%
-
Net Worth 137,201 101,695 105,436 90,707 89,565 91,159 82,842 8.76%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 137,201 101,695 105,436 90,707 89,565 91,159 82,842 8.76%
NOSH 60,978 60,895 60,945 60,877 60,928 48,748 48,731 3.80%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.81% 0.83% 0.65% 2.92% -2.28% 5.32% 4.09% -
ROE -1.64% 4.01% 1.71% 6.58% -4.39% 8.63% 7.79% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 587.81 515.97 427.16 408.71 282.86 303.64 323.60 10.44%
EPS -3.68 6.70 2.96 9.80 -6.46 16.14 13.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 1.67 1.73 1.49 1.47 1.87 1.70 4.77%
Adjusted Per Share Value based on latest NOSH - 60,764
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 112.76 98.85 81.90 78.28 54.22 46.57 49.61 14.65%
EPS -0.71 1.28 0.57 1.88 -1.24 2.48 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4316 0.3199 0.3317 0.2854 0.2818 0.2868 0.2606 8.76%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.60 0.74 0.69 0.54 0.94 1.06 1.10 -
P/RPS 0.10 0.14 0.16 0.13 0.33 0.35 0.34 -18.43%
P/EPS -16.30 11.04 23.31 5.51 -14.55 6.57 8.31 -
EY -6.13 9.05 4.29 18.15 -6.87 15.23 12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.44 0.40 0.36 0.64 0.57 0.65 -13.60%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 20/10/04 29/08/03 30/08/02 -
Price 0.58 0.71 0.65 0.56 0.85 1.28 1.00 -
P/RPS 0.10 0.14 0.15 0.14 0.30 0.42 0.31 -17.17%
P/EPS -15.76 10.60 21.96 5.71 -13.16 7.93 7.55 -
EY -6.34 9.44 4.55 17.50 -7.60 12.61 13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.38 0.38 0.58 0.68 0.59 -12.75%

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