[PWROOT] YoY Quarter Result on 30-Nov-2009 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -43.37%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 70,089 55,582 38,718 34,768 36,831 43,293 0 -
PBT 12,551 6,047 924 3,245 4,942 14,244 0 -
Tax -4,009 -1,434 212 -35 -922 -3,361 0 -
NP 8,542 4,613 1,136 3,210 4,020 10,883 0 -
-
NP to SH 8,493 4,613 1,136 3,202 4,020 10,883 0 -
-
Tax Rate 31.94% 23.71% -22.94% 1.08% 18.66% 23.60% - -
Total Cost 61,547 50,969 37,582 31,558 32,811 32,410 0 -
-
Net Worth 206,258 190,670 184,599 186,298 197,907 196,498 0 -
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - 3,092 - - -
Div Payout % - - - - 76.92% - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 206,258 190,670 184,599 186,298 197,907 196,498 0 -
NOSH 303,321 307,533 283,999 291,090 309,230 302,305 0 -
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 12.19% 8.30% 2.93% 9.23% 10.91% 25.14% 0.00% -
ROE 4.12% 2.42% 0.62% 1.72% 2.03% 5.54% 0.00% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 23.11 18.07 13.63 11.94 11.91 14.32 0.00 -
EPS 2.80 1.50 0.40 1.10 1.30 3.60 0.00 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.68 0.62 0.65 0.64 0.64 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 291,090
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 14.42 11.44 7.97 7.15 7.58 8.91 0.00 -
EPS 1.75 0.95 0.23 0.66 0.83 2.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.4244 0.3924 0.3799 0.3834 0.4073 0.4044 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.96 0.49 0.63 0.53 0.28 1.00 0.00 -
P/RPS 4.15 2.71 4.62 4.44 2.35 6.98 0.00 -
P/EPS 34.29 32.67 157.50 48.18 21.54 27.78 0.00 -
EY 2.92 3.06 0.63 2.08 4.64 3.60 0.00 -
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.41 0.79 0.97 0.83 0.44 1.54 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 17/01/12 25/01/11 26/01/10 21/01/09 29/01/08 - -
Price 1.23 0.49 0.65 0.57 0.26 0.96 0.00 -
P/RPS 5.32 2.71 4.77 4.77 2.18 6.70 0.00 -
P/EPS 43.93 32.67 162.50 51.82 20.00 26.67 0.00 -
EY 2.28 3.06 0.62 1.93 5.00 3.75 0.00 -
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.81 0.79 1.00 0.89 0.41 1.48 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