Highlights

[PWORTH] QoQ Quarter Result on 2012-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 04-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -904.18%    YoY -     -1,310.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,824 33,982 55,621 54,116 85,663 80,230 81,219 -34.76%
  QoQ % 26.02% -38.90% 2.78% -36.83% 6.77% -1.22% -
  Horiz. % 52.73% 41.84% 68.48% 66.63% 105.47% 98.78% 100.00%
PBT -12,254 -19,657 -21,271 -7,024 -2,526 -228 482 -
  QoQ % 37.66% 7.59% -202.83% -178.07% -1,007.89% -147.30% -
  Horiz. % -2,542.32% -4,078.22% -4,413.07% -1,457.26% -524.07% -47.30% 100.00%
Tax 4,679 -898 -303 775 3,203 344 -176 -
  QoQ % 621.05% -196.37% -139.10% -75.80% 831.10% 295.45% -
  Horiz. % -2,658.52% 510.23% 172.16% -440.34% -1,819.89% -195.45% 100.00%
NP -7,575 -20,555 -21,574 -6,249 677 116 306 -
  QoQ % 63.15% 4.72% -245.24% -1,023.04% 483.62% -62.09% -
  Horiz. % -2,475.49% -6,717.32% -7,050.33% -2,042.16% 221.24% 37.91% 100.00%
NP to SH -7,461 -20,477 -21,463 -6,160 766 77 289 -
  QoQ % 63.56% 4.59% -248.43% -904.18% 894.81% -73.36% -
  Horiz. % -2,581.66% -7,085.47% -7,426.64% -2,131.49% 265.05% 26.64% 100.00%
Tax Rate - % - % - % - % - % - % 36.51 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 50,399 54,537 77,195 60,365 84,986 80,114 80,913 -27.09%
  QoQ % -7.59% -29.35% 27.88% -28.97% 6.08% -0.99% -
  Horiz. % 62.29% 67.40% 95.40% 74.60% 105.03% 99.01% 100.00%
Net Worth 222,094 230,995 251,790 272,428 187,999 286,825 269,131 -12.03%
  QoQ % -3.85% -8.26% -7.58% 44.91% -34.45% 6.57% -
  Horiz. % 82.52% 85.83% 93.56% 101.23% 69.85% 106.57% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 222,094 230,995 251,790 272,428 187,999 286,825 269,131 -12.03%
  QoQ % -3.85% -8.26% -7.58% 44.91% -34.45% 6.57% -
  Horiz. % 82.52% 85.83% 93.56% 101.23% 69.85% 106.57% 100.00%
NOSH 173,511 173,681 173,648 173,521 187,999 192,500 180,625 -2.65%
  QoQ % -0.10% 0.02% 0.07% -7.70% -2.34% 6.57% -
  Horiz. % 96.06% 96.16% 96.14% 96.07% 104.08% 106.57% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -17.69 % -60.49 % -38.79 % -11.55 % 0.79 % 0.14 % 0.38 % -
  QoQ % 70.76% -55.94% -235.84% -1,562.03% 464.29% -63.16% -
  Horiz. % -4,655.26% -15,918.42% -10,207.89% -3,039.47% 207.89% 36.84% 100.00%
ROE -3.36 % -8.86 % -8.52 % -2.26 % 0.41 % 0.03 % 0.11 % -
  QoQ % 62.08% -3.99% -276.99% -651.22% 1,266.67% -72.73% -
  Horiz. % -3,054.55% -8,054.54% -7,745.46% -2,054.55% 372.73% 27.27% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.68 19.57 32.03 31.19 45.57 41.68 44.97 -32.99%
  QoQ % 26.11% -38.90% 2.69% -31.56% 9.33% -7.32% -
  Horiz. % 54.88% 43.52% 71.23% 69.36% 101.33% 92.68% 100.00%
EPS -4.30 -11.79 -12.36 -3.55 0.42 0.04 0.16 -
  QoQ % 63.53% 4.61% -248.17% -945.24% 950.00% -75.00% -
  Horiz. % -2,687.50% -7,368.75% -7,725.00% -2,218.75% 262.50% 25.00% 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 1.2800 1.3300 1.4500 1.5700 1.0000 1.4900 1.4900 -9.64%
  QoQ % -3.76% -8.28% -7.64% 57.00% -32.89% 0.00% -
  Horiz. % 85.91% 89.26% 97.32% 105.37% 67.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.05 0.83 1.36 1.32 2.09 1.96 1.98 -34.51%
  QoQ % 26.51% -38.97% 3.03% -36.84% 6.63% -1.01% -
  Horiz. % 53.03% 41.92% 68.69% 66.67% 105.56% 98.99% 100.00%
EPS -0.18 -0.50 -0.52 -0.15 0.02 0.00 0.01 -
  QoQ % 64.00% 3.85% -246.67% -850.00% 0.00% 0.00% -
  Horiz. % -1,800.00% -5,000.00% -5,200.00% -1,500.00% 200.00% 0.00% 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 0.0542 0.0564 0.0615 0.0665 0.0459 0.0700 0.0657 -12.05%
  QoQ % -3.90% -8.29% -7.52% 44.88% -34.43% 6.54% -
  Horiz. % 82.50% 85.84% 93.61% 101.22% 69.86% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2150 0.2800 0.2900 0.3100 0.3500 0.4000 0.4000 -
P/RPS 0.87 1.43 0.91 0.99 0.77 0.96 0.89 -1.51%
  QoQ % -39.16% 57.14% -8.08% 28.57% -19.79% 7.87% -
  Horiz. % 97.75% 160.67% 102.25% 111.24% 86.52% 107.87% 100.00%
P/EPS -5.00 -2.37 -2.35 -8.73 85.90 1,000.00 250.00 -
  QoQ % -110.97% -0.85% 73.08% -110.16% -91.41% 300.00% -
  Horiz. % -2.00% -0.95% -0.94% -3.49% 34.36% 400.00% 100.00%
EY -20.00 -42.11 -42.62 -11.45 1.16 0.10 0.40 -
  QoQ % 52.51% 1.20% -272.23% -1,087.07% 1,060.00% -75.00% -
  Horiz. % -5,000.00% -10,527.50% -10,655.00% -2,862.50% 290.00% 25.00% 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 0.17 0.21 0.20 0.20 0.35 0.27 0.27 -26.56%
  QoQ % -19.05% 5.00% 0.00% -42.86% 29.63% 0.00% -
  Horiz. % 62.96% 77.78% 74.07% 74.07% 129.63% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 -
Price 0.2150 0.2700 0.2900 0.3050 0.3100 0.3700 0.4300 -
P/RPS 0.87 1.38 0.91 0.98 0.68 0.89 0.96 -6.36%
  QoQ % -36.96% 51.65% -7.14% 44.12% -23.60% -7.29% -
  Horiz. % 90.62% 143.75% 94.79% 102.08% 70.83% 92.71% 100.00%
P/EPS -5.00 -2.29 -2.35 -8.59 76.08 925.00 268.75 -
  QoQ % -118.34% 2.55% 72.64% -111.29% -91.78% 244.19% -
  Horiz. % -1.86% -0.85% -0.87% -3.20% 28.31% 344.19% 100.00%
EY -20.00 -43.67 -42.62 -11.64 1.31 0.11 0.37 -
  QoQ % 54.20% -2.46% -266.15% -988.55% 1,090.91% -70.27% -
  Horiz. % -5,405.41% -11,802.70% -11,518.92% -3,145.95% 354.05% 29.73% 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 0.17 0.20 0.20 0.19 0.31 0.25 0.29 -29.98%
  QoQ % -15.00% 0.00% 5.26% -38.71% 24.00% -13.79% -
  Horiz. % 58.62% 68.97% 68.97% 65.52% 106.90% 86.21% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers