Highlights

[PWORTH] QoQ Quarter Result on 2009-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -41.08%    YoY -     -96.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 155,887 117,776 103,031 147,041 114,604 90,567 133,142 11.10%
  QoQ % 32.36% 14.31% -29.93% 28.30% 26.54% -31.98% -
  Horiz. % 117.08% 88.46% 77.38% 110.44% 86.08% 68.02% 100.00%
PBT 648 381 636 452 716 2,511 3,003 -64.06%
  QoQ % 70.08% -40.09% 40.71% -36.87% -71.49% -16.38% -
  Horiz. % 21.58% 12.69% 21.18% 15.05% 23.84% 83.62% 100.00%
Tax -64 -49 -92 436 124 -238 -458 -73.10%
  QoQ % -30.61% 46.74% -121.10% 251.61% 152.10% 48.03% -
  Horiz. % 13.97% 10.70% 20.09% -95.20% -27.07% 51.97% 100.00%
NP 584 332 544 888 840 2,273 2,545 -62.55%
  QoQ % 75.90% -38.97% -38.74% 5.71% -63.04% -10.69% -
  Horiz. % 22.95% 13.05% 21.38% 34.89% 33.01% 89.31% 100.00%
NP to SH 584 321 446 581 986 2,072 2,445 -61.54%
  QoQ % 81.93% -28.03% -23.24% -41.08% -52.41% -15.26% -
  Horiz. % 23.89% 13.13% 18.24% 23.76% 40.33% 84.74% 100.00%
Tax Rate 9.88 % 12.86 % 14.47 % -96.46 % -17.32 % 9.48 % 15.25 % -25.15%
  QoQ % -23.17% -11.13% 115.00% -456.93% -282.70% -37.84% -
  Horiz. % 64.79% 84.33% 94.89% -632.52% -113.57% 62.16% 100.00%
Total Cost 155,303 117,444 102,487 146,153 113,764 88,294 130,597 12.26%
  QoQ % 32.24% 14.59% -29.88% 28.47% 28.85% -32.39% -
  Horiz. % 118.92% 89.93% 78.48% 111.91% 87.11% 67.61% 100.00%
Net Worth 248,895 248,426 243,906 246,233 242,391 243,114 241,737 1.97%
  QoQ % 0.19% 1.85% -0.95% 1.58% -0.30% 0.57% -
  Horiz. % 102.96% 102.77% 100.90% 101.86% 100.27% 100.57% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 13 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 3.12 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 248,895 248,426 243,906 246,233 242,391 243,114 241,737 1.97%
  QoQ % 0.19% 1.85% -0.95% 1.58% -0.30% 0.57% -
  Horiz. % 102.96% 102.77% 100.90% 101.86% 100.27% 100.57% 100.00%
NOSH 139,047 139,565 139,375 138,333 136,944 138,133 138,135 0.44%
  QoQ % -0.37% 0.14% 0.75% 1.01% -0.86% -0.00% -
  Horiz. % 100.66% 101.03% 100.90% 100.14% 99.14% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.37 % 0.28 % 0.53 % 0.60 % 0.73 % 2.51 % 1.91 % -66.55%
  QoQ % 32.14% -47.17% -11.67% -17.81% -70.92% 31.41% -
  Horiz. % 19.37% 14.66% 27.75% 31.41% 38.22% 131.41% 100.00%
ROE 0.23 % 0.13 % 0.18 % 0.24 % 0.41 % 0.85 % 1.01 % -62.74%
  QoQ % 76.92% -27.78% -25.00% -41.46% -51.76% -15.84% -
  Horiz. % 22.77% 12.87% 17.82% 23.76% 40.59% 84.16% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.11 84.39 73.92 106.29 83.69 65.56 96.39 10.61%
  QoQ % 32.85% 14.16% -30.45% 27.00% 27.65% -31.98% -
  Horiz. % 116.31% 87.55% 76.69% 110.27% 86.82% 68.02% 100.00%
EPS 0.42 0.23 0.32 0.42 0.72 1.50 1.77 -61.71%
  QoQ % 82.61% -28.12% -23.81% -41.67% -52.00% -15.25% -
  Horiz. % 23.73% 12.99% 18.08% 23.73% 40.68% 84.75% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7900 1.7800 1.7500 1.7800 1.7700 1.7600 1.7500 1.52%
  QoQ % 0.56% 1.71% -1.69% 0.56% 0.57% 0.57% -
  Horiz. % 102.29% 101.71% 100.00% 101.71% 101.14% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.81 2.88 2.52 3.59 2.80 2.21 3.25 11.19%
  QoQ % 32.29% 14.29% -29.81% 28.21% 26.70% -32.00% -
  Horiz. % 117.23% 88.62% 77.54% 110.46% 86.15% 68.00% 100.00%
EPS 0.01 0.01 0.01 0.01 0.02 0.05 0.06 -69.75%
  QoQ % 0.00% 0.00% 0.00% -50.00% -60.00% -16.67% -
  Horiz. % 16.67% 16.67% 16.67% 16.67% 33.33% 83.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0608 0.0607 0.0596 0.0601 0.0592 0.0594 0.0590 2.03%
  QoQ % 0.16% 1.85% -0.83% 1.52% -0.34% 0.68% -
  Horiz. % 103.05% 102.88% 101.02% 101.86% 100.34% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.5200 0.4700 0.5400 0.6600 0.4500 0.4800 0.5400 -
P/RPS 0.46 0.56 0.73 0.62 0.54 0.73 0.56 -12.30%
  QoQ % -17.86% -23.29% 17.74% 14.81% -26.03% 30.36% -
  Horiz. % 82.14% 100.00% 130.36% 110.71% 96.43% 130.36% 100.00%
P/EPS 123.81 204.35 168.75 157.14 62.50 32.00 30.51 154.63%
  QoQ % -39.41% 21.10% 7.39% 151.42% 95.31% 4.88% -
  Horiz. % 405.80% 669.78% 553.10% 515.04% 204.85% 104.88% 100.00%
EY 0.81 0.49 0.59 0.64 1.60 3.13 3.28 -60.67%
  QoQ % 65.31% -16.95% -7.81% -60.00% -48.88% -4.57% -
  Horiz. % 24.70% 14.94% 17.99% 19.51% 48.78% 95.43% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.29 0.26 0.31 0.37 0.25 0.27 0.31 -4.35%
  QoQ % 11.54% -16.13% -16.22% 48.00% -7.41% -12.90% -
  Horiz. % 93.55% 83.87% 100.00% 119.35% 80.65% 87.10% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 -
Price 0.4400 0.5000 0.5200 0.6000 0.5800 0.4400 0.4900 -
P/RPS 0.39 0.59 0.70 0.56 0.69 0.67 0.51 -16.39%
  QoQ % -33.90% -15.71% 25.00% -18.84% 2.99% 31.37% -
  Horiz. % 76.47% 115.69% 137.25% 109.80% 135.29% 131.37% 100.00%
P/EPS 104.76 217.39 162.50 142.86 80.56 29.33 27.68 143.06%
  QoQ % -51.81% 33.78% 13.75% 77.33% 174.67% 5.96% -
  Horiz. % 378.47% 785.37% 587.07% 516.11% 291.04% 105.96% 100.00%
EY 0.95 0.46 0.62 0.70 1.24 3.41 3.61 -58.97%
  QoQ % 106.52% -25.81% -11.43% -43.55% -63.64% -5.54% -
  Horiz. % 26.32% 12.74% 17.17% 19.39% 34.35% 94.46% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.25 0.28 0.30 0.34 0.33 0.25 0.28 -7.28%
  QoQ % -10.71% -6.67% -11.76% 3.03% 32.00% -10.71% -
  Horiz. % 89.29% 100.00% 107.14% 121.43% 117.86% 89.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers