[PWROOT] YoY Quarter Result on 31-Aug-2012 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 17.07%
YoY- 257.23%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 100,595 0 71,039 62,644 52,475 49,799 47,851 15.73%
PBT 6,381 0 12,386 11,320 2,375 4,014 6,524 -0.43%
Tax -1,195 0 -2,693 -2,023 178 -28 -870 6.44%
NP 5,186 0 9,693 9,297 2,553 3,986 5,654 -1.68%
-
NP to SH 4,948 0 9,583 9,120 2,553 3,986 5,654 -2.58%
-
Tax Rate 18.73% - 21.74% 17.87% -7.49% 0.70% 13.34% -
Total Cost 95,409 0 61,346 53,347 49,922 45,813 42,197 17.40%
-
Net Worth 225,752 0 224,601 197,599 170,200 199,299 193,426 3.08%
Dividend
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 10,823 - 11,978 9,120 56 183 5,951 12.48%
Div Payout % 218.75% - 125.00% 100.00% 2.22% 4.62% 105.26% -
Equity
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 225,752 0 224,601 197,599 170,200 199,299 193,426 3.08%
NOSH 309,249 299,468 299,468 304,000 283,666 306,615 297,578 0.75%
Ratio Analysis
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 5.16% 0.00% 13.64% 14.84% 4.87% 8.00% 11.82% -
ROE 2.19% 0.00% 4.27% 4.62% 1.50% 2.00% 2.92% -
Per Share
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 32.53 0.00 23.72 20.61 18.50 16.24 16.08 14.86%
EPS 1.60 0.00 3.20 3.00 0.90 1.30 1.90 -3.32%
DPS 3.50 0.00 4.00 3.00 0.02 0.06 2.00 11.63%
NAPS 0.73 0.00 0.75 0.65 0.60 0.65 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 304,000
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 20.70 0.00 14.62 12.89 10.80 10.25 9.85 15.72%
EPS 1.02 0.00 1.97 1.88 0.53 0.82 1.16 -2.49%
DPS 2.23 0.00 2.47 1.88 0.01 0.04 1.22 12.59%
NAPS 0.4646 0.00 0.4622 0.4066 0.3502 0.4101 0.398 3.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.87 1.95 1.79 1.05 0.505 0.60 0.47 -
P/RPS 0.00 0.00 7.55 5.10 2.73 3.69 2.92 -
P/EPS 0.00 0.00 55.94 35.00 56.11 46.15 24.74 -
EY 0.00 0.00 1.79 2.86 1.78 2.17 4.04 -
DY 0.00 0.00 2.23 2.86 0.04 0.10 4.26 -
P/NAPS 0.00 0.00 2.39 1.62 0.84 0.92 0.72 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 25/11/14 - 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 -
Price 1.62 0.00 1.90 1.01 0.51 0.70 0.58 -
P/RPS 0.00 0.00 8.01 4.90 2.76 4.31 3.61 -
P/EPS 0.00 0.00 59.37 33.67 56.67 53.85 30.53 -
EY 0.00 0.00 1.68 2.97 1.76 1.86 3.28 -
DY 0.00 0.00 2.11 2.97 0.04 0.09 3.45 -
P/NAPS 0.00 0.00 2.53 1.55 0.85 1.08 0.89 -

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