[PWF] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -10.65%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 279,535 263,999 196,123 154,699 161,279 0 -
PBT 6,597 11,278 974 11,546 10,930 0 -
Tax -2,492 -3,999 -627 -3,526 -2,777 0 -
NP 4,105 7,279 347 8,020 8,153 0 -
-
NP to SH 4,104 6,136 347 8,020 8,153 0 -
-
Tax Rate 37.77% 35.46% 64.37% 30.54% 25.41% - -
Total Cost 275,430 256,720 195,776 146,679 153,126 0 -
-
Net Worth 60,935 104,866 60,845 48,765 87,361 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 60,935 104,866 60,845 48,765 87,361 0 -
NOSH 60,935 60,968 60,845 48,765 48,265 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.47% 2.76% 0.18% 5.18% 5.06% 0.00% -
ROE 6.74% 5.85% 0.57% 16.45% 9.33% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 458.74 433.01 322.33 317.23 334.15 0.00 -
EPS 6.74 10.06 0.57 16.45 16.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.72 1.00 1.00 1.81 1.83 -11.37%
Adjusted Per Share Value based on latest NOSH - 48,765
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 87.94 83.05 61.70 48.67 50.74 0.00 -
EPS 1.29 1.93 0.11 2.52 2.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1917 0.3299 0.1914 0.1534 0.2748 1.83 -36.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.57 0.60 0.79 1.31 0.82 0.00 -
P/RPS 0.12 0.14 0.25 0.41 0.25 0.00 -
P/EPS 8.46 5.96 138.53 7.97 4.85 0.00 -
EY 11.82 16.77 0.72 12.55 20.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.35 0.79 1.31 0.45 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.61 0.68 0.69 1.06 0.69 0.00 -
P/RPS 0.13 0.16 0.21 0.33 0.21 0.00 -
P/EPS 9.06 6.76 120.99 6.45 4.08 0.00 -
EY 11.04 14.80 0.83 15.52 24.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.69 1.06 0.38 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