[PWROOT] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -248.27%
YoY- -201.65%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 65,025 90,403 79,603 80,581 91,595 88,751 100,443 -6.98%
PBT 1,169 16,685 9,152 -10,118 13,675 4,851 21,985 -38.65%
Tax 535 -4,240 -4,336 532 -3,452 1,437 -1,203 -
NP 1,704 12,445 4,816 -9,586 10,223 6,288 20,782 -34.06%
-
NP to SH 1,869 12,674 4,961 -9,513 9,359 5,908 19,214 -32.16%
-
Tax Rate -45.77% 25.41% 47.38% - 25.24% -29.62% 5.47% -
Total Cost 63,321 77,958 74,787 90,167 81,372 82,463 79,661 -3.75%
-
Net Worth 266,221 253,242 213,491 213,488 245,270 230,450 228,166 2.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,112 16,338 11,465 1,617 12,908 8,863 13,509 -26.58%
Div Payout % 113.05% 128.91% 231.11% 0.00% 137.93% 150.03% 70.31% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 266,221 253,242 213,491 213,488 245,270 230,450 228,166 2.60%
NOSH 424,133 410,567 402,348 330,221 322,724 295,450 300,218 5.92%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.62% 13.77% 6.05% -11.90% 11.16% 7.08% 20.69% -
ROE 0.70% 5.00% 2.32% -4.46% 3.82% 2.56% 8.42% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.39 22.13 20.13 24.91 28.38 30.04 33.46 -12.13%
EPS 0.40 3.10 1.30 -3.00 2.90 2.00 6.40 -36.97%
DPS 0.50 4.00 2.90 0.50 4.00 3.00 4.50 -30.64%
NAPS 0.63 0.62 0.54 0.66 0.76 0.78 0.76 -3.07%
Adjusted Per Share Value based on latest NOSH - 330,221
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 13.38 18.60 16.38 16.58 18.85 18.26 20.67 -6.98%
EPS 0.38 2.61 1.02 -1.96 1.93 1.22 3.95 -32.28%
DPS 0.43 3.36 2.36 0.33 2.66 1.82 2.78 -26.71%
NAPS 0.5478 0.5211 0.4393 0.4393 0.5047 0.4742 0.4695 2.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.72 1.90 1.27 1.41 2.33 2.15 1.66 -
P/RPS 11.18 8.58 6.31 5.66 8.21 7.16 4.96 14.49%
P/EPS 388.89 61.23 101.21 -47.94 80.34 107.52 25.94 56.96%
EY 0.26 1.63 0.99 -2.09 1.24 0.93 3.86 -36.18%
DY 0.29 2.11 2.28 0.35 1.72 1.40 2.71 -31.07%
P/NAPS 2.73 3.06 2.35 2.14 3.07 2.76 2.18 3.81%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 28/05/19 25/05/18 30/05/17 26/05/16 26/05/15 -
Price 1.69 2.24 1.34 1.51 2.57 1.98 1.83 -
P/RPS 10.98 10.12 6.66 6.06 9.06 6.59 5.47 12.30%
P/EPS 382.10 72.19 106.79 -51.34 88.62 99.02 28.59 53.98%
EY 0.26 1.39 0.94 -1.95 1.13 1.01 3.50 -35.13%
DY 0.30 1.79 2.16 0.33 1.56 1.52 2.46 -29.55%
P/NAPS 2.68 3.61 2.48 2.29 3.38 2.54 2.41 1.78%

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