[PWROOT] YoY Quarter Result on 30-Nov-2010 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -71.5%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 75,892 70,089 55,582 38,718 34,768 36,831 43,293 9.79%
PBT 12,161 12,551 6,047 924 3,245 4,942 14,244 -2.59%
Tax -3,418 -4,009 -1,434 212 -35 -922 -3,361 0.28%
NP 8,743 8,542 4,613 1,136 3,210 4,020 10,883 -3.58%
-
NP to SH 8,673 8,493 4,613 1,136 3,202 4,020 10,883 -3.70%
-
Tax Rate 28.11% 31.94% 23.71% -22.94% 1.08% 18.66% 23.60% -
Total Cost 67,149 61,547 50,969 37,582 31,558 32,811 32,410 12.89%
-
Net Worth 221,311 206,258 190,670 184,599 186,298 197,907 196,498 1.99%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - 3,092 - -
Div Payout % - - - - - 76.92% - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 221,311 206,258 190,670 184,599 186,298 197,907 196,498 1.99%
NOSH 299,068 303,321 307,533 283,999 291,090 309,230 302,305 -0.17%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 11.52% 12.19% 8.30% 2.93% 9.23% 10.91% 25.14% -
ROE 3.92% 4.12% 2.42% 0.62% 1.72% 2.03% 5.54% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 25.38 23.11 18.07 13.63 11.94 11.91 14.32 9.99%
EPS 2.90 2.80 1.50 0.40 1.10 1.30 3.60 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.74 0.68 0.62 0.65 0.64 0.64 0.65 2.18%
Adjusted Per Share Value based on latest NOSH - 283,999
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 15.62 14.42 11.44 7.97 7.15 7.58 8.91 9.79%
EPS 1.78 1.75 0.95 0.23 0.66 0.83 2.24 -3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.4554 0.4244 0.3924 0.3799 0.3834 0.4073 0.4044 1.99%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 1.83 0.96 0.49 0.63 0.53 0.28 1.00 -
P/RPS 7.21 4.15 2.71 4.62 4.44 2.35 6.98 0.54%
P/EPS 63.10 34.29 32.67 157.50 48.18 21.54 27.78 14.63%
EY 1.58 2.92 3.06 0.63 2.08 4.64 3.60 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 2.47 1.41 0.79 0.97 0.83 0.44 1.54 8.18%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/01/14 30/01/13 17/01/12 25/01/11 26/01/10 21/01/09 29/01/08 -
Price 2.15 1.23 0.49 0.65 0.57 0.26 0.96 -
P/RPS 8.47 5.32 2.71 4.77 4.77 2.18 6.70 3.98%
P/EPS 74.14 43.93 32.67 162.50 51.82 20.00 26.67 18.55%
EY 1.35 2.28 3.06 0.62 1.93 5.00 3.75 -15.64%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 2.91 1.81 0.79 1.00 0.89 0.41 1.48 11.91%

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