[PWF] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -18.31%
YoY- 29.27%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 263,269 299,068 345,186 306,470 269,761 234,357 166,861 7.89%
PBT 4,883 3,436 2,749 7,229 7,606 8,786 3,888 3.86%
Tax -2,835 -889 187 -2,659 -2,875 -3,078 -1,770 8.16%
NP 2,048 2,547 2,936 4,570 4,731 5,708 2,118 -0.55%
-
NP to SH 2,073 2,304 2,077 5,242 4,055 5,297 2,118 -0.35%
-
Tax Rate 58.06% 25.87% -6.80% 36.78% 37.80% 35.03% 45.52% -
Total Cost 261,221 296,521 342,250 301,900 265,030 228,649 164,743 7.98%
-
Net Worth 121,654 129,437 136,746 101,773 105,390 90,539 89,233 5.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 121,654 129,437 136,746 101,773 105,390 90,539 89,233 5.29%
NOSH 60,827 61,055 60,776 60,942 60,919 60,764 60,703 0.03%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.78% 0.85% 0.85% 1.49% 1.75% 2.44% 1.27% -
ROE 1.70% 1.78% 1.52% 5.15% 3.85% 5.85% 2.37% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 432.82 489.83 567.96 502.89 442.82 385.68 274.88 7.85%
EPS 3.41 3.77 3.42 8.60 6.66 8.72 3.49 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.25 1.67 1.73 1.49 1.47 5.26%
Adjusted Per Share Value based on latest NOSH - 60,942
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 82.82 94.09 108.60 96.42 84.87 73.73 52.49 7.89%
EPS 0.65 0.72 0.65 1.65 1.28 1.67 0.67 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3827 0.4072 0.4302 0.3202 0.3316 0.2848 0.2807 5.29%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.49 0.60 0.74 0.69 0.54 0.94 -
P/RPS 0.09 0.10 0.11 0.15 0.16 0.14 0.34 -19.86%
P/EPS 11.15 12.98 17.56 8.60 10.37 6.19 26.94 -13.66%
EY 8.97 7.70 5.70 11.62 9.65 16.14 3.71 15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.27 0.44 0.40 0.36 0.64 -18.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 20/10/04 -
Price 0.49 0.69 0.58 0.71 0.65 0.56 0.85 -
P/RPS 0.11 0.14 0.10 0.14 0.15 0.15 0.31 -15.85%
P/EPS 14.38 18.28 16.97 8.25 9.77 6.42 24.36 -8.40%
EY 6.96 5.47 5.89 12.11 10.24 15.57 4.10 9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.26 0.43 0.38 0.38 0.58 -13.08%

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