Highlights

[PWORTH] QoQ Quarter Result on 2014-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     100.89%    YoY -     100.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 41,332 47,009 43,857 33,988 36,540 50,336 45,476 -6.18%
  QoQ % -12.08% 7.19% 29.04% -6.98% -27.41% 10.69% -
  Horiz. % 90.89% 103.37% 96.44% 74.74% 80.35% 110.69% 100.00%
PBT 1,122 229 756 518 -1,237 -6,447 -6,029 -
  QoQ % 389.96% -69.71% 45.95% 141.88% 80.81% -6.93% -
  Horiz. % -18.61% -3.80% -12.54% -8.59% 20.52% 106.93% 100.00%
Tax -601 103 68 -509 -230 103 91 -
  QoQ % -683.50% 51.47% 113.36% -121.30% -323.30% 13.19% -
  Horiz. % -660.44% 113.19% 74.73% -559.34% -252.75% 113.19% 100.00%
NP 521 332 824 9 -1,467 -6,344 -5,938 -
  QoQ % 56.93% -59.71% 9,055.56% 100.61% 76.88% -6.84% -
  Horiz. % -8.77% -5.59% -13.88% -0.15% 24.71% 106.84% 100.00%
NP to SH 558 360 839 14 -1,565 -6,278 -5,867 -
  QoQ % 55.00% -57.09% 5,892.86% 100.89% 75.07% -7.01% -
  Horiz. % -9.51% -6.14% -14.30% -0.24% 26.67% 107.01% 100.00%
Tax Rate 53.57 % -44.98 % -8.99 % 98.26 % - % - % - % -
  QoQ % 219.10% -400.33% -109.15% 0.00% 0.00% 0.00% -
  Horiz. % 54.52% -45.78% -9.15% 100.00% - - -
Total Cost 40,811 46,677 43,033 33,979 38,007 56,680 51,414 -14.28%
  QoQ % -12.57% 8.47% 26.65% -10.60% -32.94% 10.24% -
  Horiz. % 79.38% 90.79% 83.70% 66.09% 73.92% 110.24% 100.00%
Net Worth 223,199 239,999 233,460 146,718 152,587 210,426 215,239 2.45%
  QoQ % -7.00% 2.80% 59.12% -3.85% -27.49% -2.24% -
  Horiz. % 103.70% 111.50% 108.47% 68.17% 70.89% 97.76% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 223,199 239,999 233,460 146,718 152,587 210,426 215,239 2.45%
  QoQ % -7.00% 2.80% 59.12% -3.85% -27.49% -2.24% -
  Horiz. % 103.70% 111.50% 108.47% 68.17% 70.89% 97.76% 100.00%
NOSH 398,571 399,999 364,782 195,624 195,624 173,905 173,579 74.14%
  QoQ % -0.36% 9.65% 86.47% 0.00% 12.49% 0.19% -
  Horiz. % 229.62% 230.44% 210.15% 112.70% 112.70% 100.19% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.26 % 0.71 % 1.88 % 0.03 % -4.01 % -12.60 % -13.06 % -
  QoQ % 77.46% -62.23% 6,166.67% 100.75% 68.17% 3.52% -
  Horiz. % -9.65% -5.44% -14.40% -0.23% 30.70% 96.48% 100.00%
ROE 0.25 % 0.15 % 0.36 % 0.01 % -1.03 % -2.98 % -2.73 % -
  QoQ % 66.67% -58.33% 3,500.00% 100.97% 65.44% -9.16% -
  Horiz. % -9.16% -5.49% -13.19% -0.37% 37.73% 109.16% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.37 11.75 12.02 17.37 18.68 28.94 26.20 -46.12%
  QoQ % -11.74% -2.25% -30.80% -7.01% -35.45% 10.46% -
  Horiz. % 39.58% 44.85% 45.88% 66.30% 71.30% 110.46% 100.00%
EPS 0.14 0.09 0.23 0.00 -0.80 -3.61 -3.38 -
  QoQ % 55.56% -60.87% 0.00% 0.00% 77.84% -6.80% -
  Horiz. % -4.14% -2.66% -6.80% -0.00% 23.67% 106.80% 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 0.5600 0.6000 0.6400 0.7500 0.7800 1.2100 1.2400 -41.17%
  QoQ % -6.67% -6.25% -14.67% -3.85% -35.54% -2.42% -
  Horiz. % 45.16% 48.39% 51.61% 60.48% 62.90% 97.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.01 1.15 1.07 0.83 0.89 1.23 1.11 -6.11%
  QoQ % -12.17% 7.48% 28.92% -6.74% -27.64% 10.81% -
  Horiz. % 90.99% 103.60% 96.40% 74.77% 80.18% 110.81% 100.00%
EPS 0.01 0.01 0.02 0.00 -0.04 -0.15 -0.14 -
  QoQ % 0.00% -50.00% 0.00% 0.00% 73.33% -7.14% -
  Horiz. % -7.14% -7.14% -14.29% -0.00% 28.57% 107.14% 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 0.0545 0.0586 0.0570 0.0358 0.0373 0.0514 0.0526 2.40%
  QoQ % -7.00% 2.81% 59.22% -4.02% -27.43% -2.28% -
  Horiz. % 103.61% 111.41% 108.37% 68.06% 70.91% 97.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1750 0.1700 0.2300 0.2200 0.2000 0.2300 0.2300 -
P/RPS 1.69 1.45 1.91 1.27 1.07 0.79 0.88 54.56%
  QoQ % 16.55% -24.08% 50.39% 18.69% 35.44% -10.23% -
  Horiz. % 192.05% 164.77% 217.05% 144.32% 121.59% 89.77% 100.00%
P/EPS 125.00 188.89 100.00 3,074.11 -25.00 -6.37 -6.80 -
  QoQ % -33.82% 88.89% -96.75% 12,396.44% -292.46% 6.32% -
  Horiz. % -1,838.24% -2,777.79% -1,470.59% -45,207.50% 367.65% 93.68% 100.00%
EY 0.80 0.53 1.00 0.03 -4.00 -15.70 -14.70 -
  QoQ % 50.94% -47.00% 3,233.33% 100.75% 74.52% -6.80% -
  Horiz. % -5.44% -3.61% -6.80% -0.20% 27.21% 106.80% 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 0.31 0.28 0.36 0.29 0.26 0.19 0.19 38.63%
  QoQ % 10.71% -22.22% 24.14% 11.54% 36.84% 0.00% -
  Horiz. % 163.16% 147.37% 189.47% 152.63% 136.84% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 -
Price 0.1600 0.1850 0.2000 0.2500 0.1700 0.2000 0.2400 -
P/RPS 1.54 1.57 1.66 1.44 0.91 0.69 0.92 41.02%
  QoQ % -1.91% -5.42% 15.28% 58.24% 31.88% -25.00% -
  Horiz. % 167.39% 170.65% 180.43% 156.52% 98.91% 75.00% 100.00%
P/EPS 114.29 205.56 86.96 3,493.30 -21.25 -5.54 -7.10 -
  QoQ % -44.40% 136.38% -97.51% 16,539.06% -283.57% 21.97% -
  Horiz. % -1,609.72% -2,895.21% -1,224.79% -49,201.41% 299.30% 78.03% 100.00%
EY 0.88 0.49 1.15 0.03 -4.71 -18.05 -14.08 -
  QoQ % 79.59% -57.39% 3,733.33% 100.64% 73.91% -28.20% -
  Horiz. % -6.25% -3.48% -8.17% -0.21% 33.45% 128.20% 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 0.29 0.31 0.31 0.33 0.22 0.17 0.19 32.60%
  QoQ % -6.45% 0.00% -6.06% 50.00% 29.41% -10.53% -
  Horiz. % 152.63% 163.16% 163.16% 173.68% 115.79% 89.47% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers