Highlights

[PWORTH] QoQ Quarter Result on 2012-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 12-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     894.81%    YoY -     -43.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 33,982 55,621 54,116 85,663 80,230 81,219 99,292 -51.04%
  QoQ % -38.90% 2.78% -36.83% 6.77% -1.22% -18.20% -
  Horiz. % 34.22% 56.02% 54.50% 86.27% 80.80% 81.80% 100.00%
PBT -19,657 -21,271 -7,024 -2,526 -228 482 272 -
  QoQ % 7.59% -202.83% -178.07% -1,007.89% -147.30% 77.21% -
  Horiz. % -7,226.84% -7,820.22% -2,582.35% -928.68% -83.82% 177.21% 100.00%
Tax -898 -303 775 3,203 344 -176 237 -
  QoQ % -196.37% -139.10% -75.80% 831.10% 295.45% -174.26% -
  Horiz. % -378.90% -127.85% 327.00% 1,351.48% 145.15% -74.26% 100.00%
NP -20,555 -21,574 -6,249 677 116 306 509 -
  QoQ % 4.72% -245.24% -1,023.04% 483.62% -62.09% -39.88% -
  Horiz. % -4,038.31% -4,238.51% -1,227.70% 133.01% 22.79% 60.12% 100.00%
NP to SH -20,477 -21,463 -6,160 766 77 289 509 -
  QoQ % 4.59% -248.43% -904.18% 894.81% -73.36% -43.22% -
  Horiz. % -4,022.99% -4,216.70% -1,210.22% 150.49% 15.13% 56.78% 100.00%
Tax Rate - % - % - % - % - % 36.51 % -87.13 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 141.90% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -41.90% 100.00%
Total Cost 54,537 77,195 60,365 84,986 80,114 80,913 98,783 -32.68%
  QoQ % -29.35% 27.88% -28.97% 6.08% -0.99% -18.09% -
  Horiz. % 55.21% 78.15% 61.11% 86.03% 81.10% 81.91% 100.00%
Net Worth 230,995 251,790 272,428 187,999 286,825 269,131 316,004 -18.84%
  QoQ % -8.26% -7.58% 44.91% -34.45% 6.57% -14.83% -
  Horiz. % 73.10% 79.68% 86.21% 59.49% 90.77% 85.17% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 230,995 251,790 272,428 187,999 286,825 269,131 316,004 -18.84%
  QoQ % -8.26% -7.58% 44.91% -34.45% 6.57% -14.83% -
  Horiz. % 73.10% 79.68% 86.21% 59.49% 90.77% 85.17% 100.00%
NOSH 173,681 173,648 173,521 187,999 192,500 180,625 212,083 -12.46%
  QoQ % 0.02% 0.07% -7.70% -2.34% 6.57% -14.83% -
  Horiz. % 81.89% 81.88% 81.82% 88.64% 90.77% 85.17% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -60.49 % -38.79 % -11.55 % 0.79 % 0.14 % 0.38 % 0.51 % -
  QoQ % -55.94% -235.84% -1,562.03% 464.29% -63.16% -25.49% -
  Horiz. % -11,860.79% -7,605.88% -2,264.71% 154.90% 27.45% 74.51% 100.00%
ROE -8.86 % -8.52 % -2.26 % 0.41 % 0.03 % 0.11 % 0.16 % -
  QoQ % -3.99% -276.99% -651.22% 1,266.67% -72.73% -31.25% -
  Horiz. % -5,537.50% -5,325.00% -1,412.50% 256.25% 18.75% 68.75% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.57 32.03 31.19 45.57 41.68 44.97 46.82 -44.07%
  QoQ % -38.90% 2.69% -31.56% 9.33% -7.32% -3.95% -
  Horiz. % 41.80% 68.41% 66.62% 97.33% 89.02% 96.05% 100.00%
EPS -11.79 -12.36 -3.55 0.42 0.04 0.16 0.24 -
  QoQ % 4.61% -248.17% -945.24% 950.00% -75.00% -33.33% -
  Horiz. % -4,912.50% -5,150.00% -1,479.17% 175.00% 16.67% 66.67% 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 1.3300 1.4500 1.5700 1.0000 1.4900 1.4900 1.4900 -7.29%
  QoQ % -8.28% -7.64% 57.00% -32.89% 0.00% 0.00% -
  Horiz. % 89.26% 97.32% 105.37% 67.11% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.83 1.36 1.32 2.09 1.96 1.98 2.42 -50.97%
  QoQ % -38.97% 3.03% -36.84% 6.63% -1.01% -18.18% -
  Horiz. % 34.30% 56.20% 54.55% 86.36% 80.99% 81.82% 100.00%
EPS -0.50 -0.52 -0.15 0.02 0.00 0.01 0.01 -
  QoQ % 3.85% -246.67% -850.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,000.00% -5,200.00% -1,500.00% 200.00% 0.00% 100.00% 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 0.0564 0.0615 0.0665 0.0459 0.0700 0.0657 0.0772 -18.87%
  QoQ % -8.29% -7.52% 44.88% -34.43% 6.54% -14.90% -
  Horiz. % 73.06% 79.66% 86.14% 59.46% 90.67% 85.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2800 0.2900 0.3100 0.3500 0.4000 0.4000 0.3400 -
P/RPS 1.43 0.91 0.99 0.77 0.96 0.89 0.73 56.49%
  QoQ % 57.14% -8.08% 28.57% -19.79% 7.87% 21.92% -
  Horiz. % 195.89% 124.66% 135.62% 105.48% 131.51% 121.92% 100.00%
P/EPS -2.37 -2.35 -8.73 85.90 1,000.00 250.00 141.67 -
  QoQ % -0.85% 73.08% -110.16% -91.41% 300.00% 76.47% -
  Horiz. % -1.67% -1.66% -6.16% 60.63% 705.87% 176.47% 100.00%
EY -42.11 -42.62 -11.45 1.16 0.10 0.40 0.71 -
  QoQ % 1.20% -272.23% -1,087.07% 1,060.00% -75.00% -43.66% -
  Horiz. % -5,930.99% -6,002.82% -1,612.68% 163.38% 14.08% 56.34% 100.00%
DY 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. % - - - - - - -
P/NAPS 0.21 0.20 0.20 0.35 0.27 0.27 0.23 -5.88%
  QoQ % 5.00% 0.00% -42.86% 29.63% 0.00% 17.39% -
  Horiz. % 91.30% 86.96% 86.96% 152.17% 117.39% 117.39% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 25/11/11 -
Price 0.2700 0.2900 0.3050 0.3100 0.3700 0.4300 0.4300 -
P/RPS 1.38 0.91 0.98 0.68 0.89 0.96 0.92 31.00%
  QoQ % 51.65% -7.14% 44.12% -23.60% -7.29% 4.35% -
  Horiz. % 150.00% 98.91% 106.52% 73.91% 96.74% 104.35% 100.00%
P/EPS -2.29 -2.35 -8.59 76.08 925.00 268.75 179.17 -
  QoQ % 2.55% 72.64% -111.29% -91.78% 244.19% 50.00% -
  Horiz. % -1.28% -1.31% -4.79% 42.46% 516.27% 150.00% 100.00%
EY -43.67 -42.62 -11.64 1.31 0.11 0.37 0.56 -
  QoQ % -2.46% -266.15% -988.55% 1,090.91% -70.27% -33.93% -
  Horiz. % -7,798.21% -7,610.71% -2,078.57% 233.93% 19.64% 66.07% 100.00%
DY 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. % - - - - - - -
P/NAPS 0.20 0.20 0.19 0.31 0.25 0.29 0.29 -21.92%
  QoQ % 0.00% 5.26% -38.71% 24.00% -13.79% 0.00% -
  Horiz. % 68.97% 68.97% 65.52% 106.90% 86.21% 100.00% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers