Highlights

[PWORTH] QoQ Quarter Result on 2012-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -248.43%    YoY -     -7,526.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 45,476 42,824 33,982 55,621 54,116 85,663 80,230 -31.49%
  QoQ % 6.19% 26.02% -38.90% 2.78% -36.83% 6.77% -
  Horiz. % 56.68% 53.38% 42.36% 69.33% 67.45% 106.77% 100.00%
PBT -6,029 -12,254 -19,657 -21,271 -7,024 -2,526 -228 785.81%
  QoQ % 50.80% 37.66% 7.59% -202.83% -178.07% -1,007.89% -
  Horiz. % 2,644.30% 5,374.56% 8,621.49% 9,329.39% 3,080.70% 1,107.89% 100.00%
Tax 91 4,679 -898 -303 775 3,203 344 -58.76%
  QoQ % -98.06% 621.05% -196.37% -139.10% -75.80% 831.10% -
  Horiz. % 26.45% 1,360.17% -261.05% -88.08% 225.29% 931.10% 100.00%
NP -5,938 -7,575 -20,555 -21,574 -6,249 677 116 -
  QoQ % 21.61% 63.15% 4.72% -245.24% -1,023.04% 483.62% -
  Horiz. % -5,118.97% -6,530.17% -17,719.83% -18,598.28% -5,387.07% 583.62% 100.00%
NP to SH -5,867 -7,461 -20,477 -21,463 -6,160 766 77 -
  QoQ % 21.36% 63.56% 4.59% -248.43% -904.18% 894.81% -
  Horiz. % -7,619.48% -9,689.61% -26,593.51% -27,874.03% -8,000.00% 994.81% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 51,414 50,399 54,537 77,195 60,365 84,986 80,114 -25.58%
  QoQ % 2.01% -7.59% -29.35% 27.88% -28.97% 6.08% -
  Horiz. % 64.18% 62.91% 68.07% 96.36% 75.35% 106.08% 100.00%
Net Worth 215,239 222,094 230,995 251,790 272,428 187,999 286,825 -17.41%
  QoQ % -3.09% -3.85% -8.26% -7.58% 44.91% -34.45% -
  Horiz. % 75.04% 77.43% 80.54% 87.79% 94.98% 65.55% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 215,239 222,094 230,995 251,790 272,428 187,999 286,825 -17.41%
  QoQ % -3.09% -3.85% -8.26% -7.58% 44.91% -34.45% -
  Horiz. % 75.04% 77.43% 80.54% 87.79% 94.98% 65.55% 100.00%
NOSH 173,579 173,511 173,681 173,648 173,521 187,999 192,500 -6.66%
  QoQ % 0.04% -0.10% 0.02% 0.07% -7.70% -2.34% -
  Horiz. % 90.17% 90.14% 90.22% 90.21% 90.14% 97.66% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -13.06 % -17.69 % -60.49 % -38.79 % -11.55 % 0.79 % 0.14 % -
  QoQ % 26.17% 70.76% -55.94% -235.84% -1,562.03% 464.29% -
  Horiz. % -9,328.57% -12,635.71% -43,207.14% -27,707.14% -8,250.00% 564.29% 100.00%
ROE -2.73 % -3.36 % -8.86 % -8.52 % -2.26 % 0.41 % 0.03 % -
  QoQ % 18.75% 62.08% -3.99% -276.99% -651.22% 1,266.67% -
  Horiz. % -9,100.00% -11,200.00% -29,533.33% -28,400.00% -7,533.33% 1,366.67% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.20 24.68 19.57 32.03 31.19 45.57 41.68 -26.60%
  QoQ % 6.16% 26.11% -38.90% 2.69% -31.56% 9.33% -
  Horiz. % 62.86% 59.21% 46.95% 76.85% 74.83% 109.33% 100.00%
EPS -3.38 -4.30 -11.79 -12.36 -3.55 0.42 0.04 -
  QoQ % 21.40% 63.53% 4.61% -248.17% -945.24% 950.00% -
  Horiz. % -8,450.00% -10,750.00% -29,475.00% -30,900.00% -8,875.00% 1,050.00% 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 1.2400 1.2800 1.3300 1.4500 1.5700 1.0000 1.4900 -11.51%
  QoQ % -3.12% -3.76% -8.28% -7.64% 57.00% -32.89% -
  Horiz. % 83.22% 85.91% 89.26% 97.32% 105.37% 67.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.11 1.05 0.83 1.36 1.32 2.09 1.96 -31.53%
  QoQ % 5.71% 26.51% -38.97% 3.03% -36.84% 6.63% -
  Horiz. % 56.63% 53.57% 42.35% 69.39% 67.35% 106.63% 100.00%
EPS -0.14 -0.18 -0.50 -0.52 -0.15 0.02 0.00 -
  QoQ % 22.22% 64.00% 3.85% -246.67% -850.00% 0.00% -
  Horiz. % -700.00% -900.00% -2,500.00% -2,600.00% -750.00% 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 0.0526 0.0542 0.0564 0.0615 0.0665 0.0459 0.0700 -17.33%
  QoQ % -2.95% -3.90% -8.29% -7.52% 44.88% -34.43% -
  Horiz. % 75.14% 77.43% 80.57% 87.86% 95.00% 65.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2300 0.2150 0.2800 0.2900 0.3100 0.3500 0.4000 -
P/RPS 0.88 0.87 1.43 0.91 0.99 0.77 0.96 -5.63%
  QoQ % 1.15% -39.16% 57.14% -8.08% 28.57% -19.79% -
  Horiz. % 91.67% 90.62% 148.96% 94.79% 103.12% 80.21% 100.00%
P/EPS -6.80 -5.00 -2.37 -2.35 -8.73 85.90 1,000.00 -
  QoQ % -36.00% -110.97% -0.85% 73.08% -110.16% -91.41% -
  Horiz. % -0.68% -0.50% -0.24% -0.23% -0.87% 8.59% 100.00%
EY -14.70 -20.00 -42.11 -42.62 -11.45 1.16 0.10 -
  QoQ % 26.50% 52.51% 1.20% -272.23% -1,087.07% 1,060.00% -
  Horiz. % -14,700.00% -20,000.00% -42,110.00% -42,620.00% -11,450.00% 1,160.00% 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 0.19 0.17 0.21 0.20 0.20 0.35 0.27 -20.87%
  QoQ % 11.76% -19.05% 5.00% 0.00% -42.86% 29.63% -
  Horiz. % 70.37% 62.96% 77.78% 74.07% 74.07% 129.63% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 04/01/13 12/09/12 23/05/12 -
Price 0.2400 0.2150 0.2700 0.2900 0.3050 0.3100 0.3700 -
P/RPS 0.92 0.87 1.38 0.91 0.98 0.68 0.89 2.23%
  QoQ % 5.75% -36.96% 51.65% -7.14% 44.12% -23.60% -
  Horiz. % 103.37% 97.75% 155.06% 102.25% 110.11% 76.40% 100.00%
P/EPS -7.10 -5.00 -2.29 -2.35 -8.59 76.08 925.00 -
  QoQ % -42.00% -118.34% 2.55% 72.64% -111.29% -91.78% -
  Horiz. % -0.77% -0.54% -0.25% -0.25% -0.93% 8.22% 100.00%
EY -14.08 -20.00 -43.67 -42.62 -11.64 1.31 0.11 -
  QoQ % 29.60% 54.20% -2.46% -266.15% -988.55% 1,090.91% -
  Horiz. % -12,800.00% -18,181.82% -39,700.00% -38,745.45% -10,581.82% 1,190.91% 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 0.19 0.17 0.20 0.20 0.19 0.31 0.25 -16.71%
  QoQ % 11.76% -15.00% 0.00% 5.26% -38.71% 24.00% -
  Horiz. % 76.00% 68.00% 80.00% 80.00% 76.00% 124.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers