[PWROOT] YoY Annualized Quarter Result on 31-May-2012 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 96.64%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 0 350,992 351,284 282,788 201,480 198,780 132,444 -
PBT 0 48,032 57,540 29,932 23,844 20,928 8,876 -
Tax 0 -9,644 -15,612 2,420 -744 -2,664 -436 -
NP 0 38,388 41,928 32,352 23,100 18,264 8,440 -
-
NP to SH 0 37,332 39,712 31,160 23,100 18,264 8,440 -
-
Tax Rate - 20.08% 27.13% -8.08% 3.12% 12.73% 4.91% -
Total Cost 0 312,604 309,356 250,436 178,380 180,516 124,004 -
-
Net Worth 0 228,809 213,602 191,753 0 197,859 195,928 -
Dividend
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 0 228,809 213,602 191,753 0 197,859 195,928 -
NOSH 301,064 301,064 300,848 299,615 298,437 304,400 301,428 -0.02%
Ratio Analysis
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.00% 10.94% 11.94% 11.44% 11.47% 9.19% 6.37% -
ROE 0.00% 16.32% 18.59% 16.25% 0.00% 9.23% 4.31% -
Per Share
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 0.00 116.58 116.76 94.38 67.51 65.30 43.94 -
EPS 0.00 12.40 13.20 10.40 7.60 6.00 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.76 0.71 0.64 0.00 0.65 0.65 -
Adjusted Per Share Value based on latest NOSH - 299,615
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 0.00 72.23 72.29 58.19 41.46 40.91 27.25 -
EPS 0.00 7.68 8.17 6.41 4.75 3.76 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4709 0.4396 0.3946 0.00 0.4072 0.4032 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.39 2.19 1.92 0.51 0.595 0.58 0.33 -
P/RPS 0.00 1.88 1.64 0.54 0.88 0.89 0.75 -
P/EPS 0.00 17.66 14.55 4.90 7.69 9.67 11.79 -
EY 0.00 5.66 6.88 20.39 13.01 10.34 8.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.88 2.70 0.80 0.00 0.89 0.51 -
Price Multiplier on Announcement Date
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date - 30/07/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 -
Price 0.00 2.29 2.07 0.67 0.57 0.55 0.54 -
P/RPS 0.00 1.96 1.77 0.71 0.84 0.84 1.23 -
P/EPS 0.00 18.47 15.68 6.44 7.36 9.17 19.29 -
EY 0.00 5.41 6.38 15.52 13.58 10.91 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.01 2.92 1.05 0.00 0.85 0.83 -

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