Highlights

[PWORTH] QoQ Quarter Result on 2013-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     63.56%    YoY -     -1,074.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,540 50,336 45,476 42,824 33,982 55,621 54,116 -23.05%
  QoQ % -27.41% 10.69% 6.19% 26.02% -38.90% 2.78% -
  Horiz. % 67.52% 93.01% 84.03% 79.13% 62.79% 102.78% 100.00%
PBT -1,237 -6,447 -6,029 -12,254 -19,657 -21,271 -7,024 -68.61%
  QoQ % 80.81% -6.93% 50.80% 37.66% 7.59% -202.83% -
  Horiz. % 17.61% 91.79% 85.83% 174.46% 279.85% 302.83% 100.00%
Tax -230 103 91 4,679 -898 -303 775 -
  QoQ % -323.30% 13.19% -98.06% 621.05% -196.37% -139.10% -
  Horiz. % -29.68% 13.29% 11.74% 603.74% -115.87% -39.10% 100.00%
NP -1,467 -6,344 -5,938 -7,575 -20,555 -21,574 -6,249 -61.98%
  QoQ % 76.88% -6.84% 21.61% 63.15% 4.72% -245.24% -
  Horiz. % 23.48% 101.52% 95.02% 121.22% 328.93% 345.24% 100.00%
NP to SH -1,565 -6,278 -5,867 -7,461 -20,477 -21,463 -6,160 -59.92%
  QoQ % 75.07% -7.01% 21.36% 63.56% 4.59% -248.43% -
  Horiz. % 25.41% 101.92% 95.24% 121.12% 332.42% 348.43% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 38,007 56,680 51,414 50,399 54,537 77,195 60,365 -26.56%
  QoQ % -32.94% 10.24% 2.01% -7.59% -29.35% 27.88% -
  Horiz. % 62.96% 93.90% 85.17% 83.49% 90.35% 127.88% 100.00%
Net Worth 152,587 210,426 215,239 222,094 230,995 251,790 272,428 -32.08%
  QoQ % -27.49% -2.24% -3.09% -3.85% -8.26% -7.58% -
  Horiz. % 56.01% 77.24% 79.01% 81.52% 84.79% 92.42% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 152,587 210,426 215,239 222,094 230,995 251,790 272,428 -32.08%
  QoQ % -27.49% -2.24% -3.09% -3.85% -8.26% -7.58% -
  Horiz. % 56.01% 77.24% 79.01% 81.52% 84.79% 92.42% 100.00%
NOSH 195,624 173,905 173,579 173,511 173,681 173,648 173,521 8.33%
  QoQ % 12.49% 0.19% 0.04% -0.10% 0.02% 0.07% -
  Horiz. % 112.74% 100.22% 100.03% 99.99% 100.09% 100.07% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -4.01 % -12.60 % -13.06 % -17.69 % -60.49 % -38.79 % -11.55 % -50.63%
  QoQ % 68.17% 3.52% 26.17% 70.76% -55.94% -235.84% -
  Horiz. % 34.72% 109.09% 113.07% 153.16% 523.72% 335.84% 100.00%
ROE -1.03 % -2.98 % -2.73 % -3.36 % -8.86 % -8.52 % -2.26 % -40.81%
  QoQ % 65.44% -9.16% 18.75% 62.08% -3.99% -276.99% -
  Horiz. % 45.58% 131.86% 120.80% 148.67% 392.04% 376.99% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.68 28.94 26.20 24.68 19.57 32.03 31.19 -28.97%
  QoQ % -35.45% 10.46% 6.16% 26.11% -38.90% 2.69% -
  Horiz. % 59.89% 92.79% 84.00% 79.13% 62.74% 102.69% 100.00%
EPS -0.80 -3.61 -3.38 -4.30 -11.79 -12.36 -3.55 -63.00%
  QoQ % 77.84% -6.80% 21.40% 63.53% 4.61% -248.17% -
  Horiz. % 22.54% 101.69% 95.21% 121.13% 332.11% 348.17% 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 0.7800 1.2100 1.2400 1.2800 1.3300 1.4500 1.5700 -37.30%
  QoQ % -35.54% -2.42% -3.12% -3.76% -8.28% -7.64% -
  Horiz. % 49.68% 77.07% 78.98% 81.53% 84.71% 92.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.89 1.23 1.11 1.05 0.83 1.36 1.32 -23.13%
  QoQ % -27.64% 10.81% 5.71% 26.51% -38.97% 3.03% -
  Horiz. % 67.42% 93.18% 84.09% 79.55% 62.88% 103.03% 100.00%
EPS -0.04 -0.15 -0.14 -0.18 -0.50 -0.52 -0.15 -58.60%
  QoQ % 73.33% -7.14% 22.22% 64.00% 3.85% -246.67% -
  Horiz. % 26.67% 100.00% 93.33% 120.00% 333.33% 346.67% 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 0.0373 0.0514 0.0526 0.0542 0.0564 0.0615 0.0665 -32.01%
  QoQ % -27.43% -2.28% -2.95% -3.90% -8.29% -7.52% -
  Horiz. % 56.09% 77.29% 79.10% 81.50% 84.81% 92.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2000 0.2300 0.2300 0.2150 0.2800 0.2900 0.3100 -
P/RPS 1.07 0.79 0.88 0.87 1.43 0.91 0.99 5.32%
  QoQ % 35.44% -10.23% 1.15% -39.16% 57.14% -8.08% -
  Horiz. % 108.08% 79.80% 88.89% 87.88% 144.44% 91.92% 100.00%
P/EPS -25.00 -6.37 -6.80 -5.00 -2.37 -2.35 -8.73 101.79%
  QoQ % -292.46% 6.32% -36.00% -110.97% -0.85% 73.08% -
  Horiz. % 286.37% 72.97% 77.89% 57.27% 27.15% 26.92% 100.00%
EY -4.00 -15.70 -14.70 -20.00 -42.11 -42.62 -11.45 -50.43%
  QoQ % 74.52% -6.80% 26.50% 52.51% 1.20% -272.23% -
  Horiz. % 34.93% 137.12% 128.38% 174.67% 367.77% 372.23% 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 0.26 0.19 0.19 0.17 0.21 0.20 0.20 19.13%
  QoQ % 36.84% 0.00% 11.76% -19.05% 5.00% 0.00% -
  Horiz. % 130.00% 95.00% 95.00% 85.00% 105.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 04/01/13 -
Price 0.1700 0.2000 0.2400 0.2150 0.2700 0.2900 0.3050 -
P/RPS 0.91 0.69 0.92 0.87 1.38 0.91 0.98 -4.82%
  QoQ % 31.88% -25.00% 5.75% -36.96% 51.65% -7.14% -
  Horiz. % 92.86% 70.41% 93.88% 88.78% 140.82% 92.86% 100.00%
P/EPS -21.25 -5.54 -7.10 -5.00 -2.29 -2.35 -8.59 83.01%
  QoQ % -283.57% 21.97% -42.00% -118.34% 2.55% 72.64% -
  Horiz. % 247.38% 64.49% 82.65% 58.21% 26.66% 27.36% 100.00%
EY -4.71 -18.05 -14.08 -20.00 -43.67 -42.62 -11.64 -45.32%
  QoQ % 73.91% -28.20% 29.60% 54.20% -2.46% -266.15% -
  Horiz. % 40.46% 155.07% 120.96% 171.82% 375.17% 366.15% 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 0.22 0.17 0.19 0.17 0.20 0.20 0.19 10.28%
  QoQ % 29.41% -10.53% 11.76% -15.00% 0.00% 5.26% -
  Horiz. % 115.79% 89.47% 100.00% 89.47% 105.26% 105.26% 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.
 


 

335  333  513  728 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.05-0.005 
 MRCB 0.775-0.02 
 LIONIND 0.80+0.025 
 SAPNRG 0.345-0.005 
 TIGER 0.055-0.01 
 HIBISCS 1.25-0.03 
 NGGB-WA 0.175+0.01 
 BARAKAH 0.09-0.015 
 HSI-C3X 0.54-0.06 
 MYEG 1.50-0.04 
Partners & Brokers