Highlights

[PWORTH] QoQ Quarter Result on 2010-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     81.93%    YoY -     -40.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 104,194 99,845 78,434 155,887 117,776 103,031 147,041 -20.47%
  QoQ % 4.36% 27.30% -49.69% 32.36% 14.31% -29.93% -
  Horiz. % 70.86% 67.90% 53.34% 106.02% 80.10% 70.07% 100.00%
PBT 526 688 1,204 648 381 636 452 10.61%
  QoQ % -23.55% -42.86% 85.80% 70.08% -40.09% 40.71% -
  Horiz. % 116.37% 152.21% 266.37% 143.36% 84.29% 140.71% 100.00%
Tax -18 -72 117 -64 -49 -92 436 -
  QoQ % 75.00% -161.54% 282.81% -30.61% 46.74% -121.10% -
  Horiz. % -4.13% -16.51% 26.83% -14.68% -11.24% -21.10% 100.00%
NP 508 616 1,321 584 332 544 888 -31.02%
  QoQ % -17.53% -53.37% 126.20% 75.90% -38.97% -38.74% -
  Horiz. % 57.21% 69.37% 148.76% 65.77% 37.39% 61.26% 100.00%
NP to SH 498 616 1,314 584 321 446 581 -9.74%
  QoQ % -19.16% -53.12% 125.00% 81.93% -28.03% -23.24% -
  Horiz. % 85.71% 106.02% 226.16% 100.52% 55.25% 76.76% 100.00%
Tax Rate 3.42 % 10.47 % -9.72 % 9.88 % 12.86 % 14.47 % -96.46 % -
  QoQ % -67.34% 207.72% -198.38% -23.17% -11.13% 115.00% -
  Horiz. % -3.55% -10.85% 10.08% -10.24% -13.33% -15.00% 100.00%
Total Cost 103,686 99,229 77,113 155,303 117,444 102,487 146,153 -20.41%
  QoQ % 4.49% 28.68% -50.35% 32.24% 14.59% -29.88% -
  Horiz. % 70.94% 67.89% 52.76% 106.26% 80.36% 70.12% 100.00%
Net Worth 267,444 273,687 364,165 248,895 248,426 243,906 246,233 5.65%
  QoQ % -2.28% -24.85% 46.31% 0.19% 1.85% -0.95% -
  Horiz. % 108.61% 111.15% 147.89% 101.08% 100.89% 99.05% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 13 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 3.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 267,444 273,687 364,165 248,895 248,426 243,906 246,233 5.65%
  QoQ % -2.28% -24.85% 46.31% 0.19% 1.85% -0.95% -
  Horiz. % 108.61% 111.15% 147.89% 101.08% 100.89% 99.05% 100.00%
NOSH 184,444 188,750 187,714 139,047 139,565 139,375 138,333 21.08%
  QoQ % -2.28% 0.55% 35.00% -0.37% 0.14% 0.75% -
  Horiz. % 133.33% 136.45% 135.70% 100.52% 100.89% 100.75% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.49 % 0.62 % 1.68 % 0.37 % 0.28 % 0.53 % 0.60 % -12.60%
  QoQ % -20.97% -63.10% 354.05% 32.14% -47.17% -11.67% -
  Horiz. % 81.67% 103.33% 280.00% 61.67% 46.67% 88.33% 100.00%
ROE 0.19 % 0.23 % 0.36 % 0.23 % 0.13 % 0.18 % 0.24 % -14.39%
  QoQ % -17.39% -36.11% 56.52% 76.92% -27.78% -25.00% -
  Horiz. % 79.17% 95.83% 150.00% 95.83% 54.17% 75.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.49 52.90 41.78 112.11 84.39 73.92 106.29 -34.31%
  QoQ % 6.79% 26.62% -62.73% 32.85% 14.16% -30.45% -
  Horiz. % 53.15% 49.77% 39.31% 105.48% 79.40% 69.55% 100.00%
EPS 0.27 0.32 0.70 0.42 0.23 0.32 0.42 -25.45%
  QoQ % -15.62% -54.29% 66.67% 82.61% -28.12% -23.81% -
  Horiz. % 64.29% 76.19% 166.67% 100.00% 54.76% 76.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4500 1.4500 1.9400 1.7900 1.7800 1.7500 1.7800 -12.74%
  QoQ % 0.00% -25.26% 8.38% 0.56% 1.71% -1.69% -
  Horiz. % 81.46% 81.46% 108.99% 100.56% 100.00% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.54 2.44 1.92 3.81 2.88 2.52 3.59 -20.55%
  QoQ % 4.10% 27.08% -49.61% 32.29% 14.29% -29.81% -
  Horiz. % 70.75% 67.97% 53.48% 106.13% 80.22% 70.19% 100.00%
EPS 0.01 0.02 0.03 0.01 0.01 0.01 0.01 -
  QoQ % -50.00% -33.33% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 300.00% 100.00% 100.00% 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 0.0653 0.0668 0.0889 0.0608 0.0607 0.0596 0.0601 5.67%
  QoQ % -2.25% -24.86% 46.22% 0.16% 1.85% -0.83% -
  Horiz. % 108.65% 111.15% 147.92% 101.16% 101.00% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.6000 0.4500 0.4400 0.5200 0.4700 0.5400 0.6600 -
P/RPS 1.06 0.85 1.05 0.46 0.56 0.73 0.62 42.84%
  QoQ % 24.71% -19.05% 128.26% -17.86% -23.29% 17.74% -
  Horiz. % 170.97% 137.10% 169.35% 74.19% 90.32% 117.74% 100.00%
P/EPS 222.22 137.89 62.86 123.81 204.35 168.75 157.14 25.91%
  QoQ % 61.16% 119.36% -49.23% -39.41% 21.10% 7.39% -
  Horiz. % 141.42% 87.75% 40.00% 78.79% 130.04% 107.39% 100.00%
EY 0.45 0.73 1.59 0.81 0.49 0.59 0.64 -20.88%
  QoQ % -38.36% -54.09% 96.30% 65.31% -16.95% -7.81% -
  Horiz. % 70.31% 114.06% 248.44% 126.56% 76.56% 92.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.41 0.31 0.23 0.29 0.26 0.31 0.37 7.06%
  QoQ % 32.26% 34.78% -20.69% 11.54% -16.13% -16.22% -
  Horiz. % 110.81% 83.78% 62.16% 78.38% 70.27% 83.78% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 28/08/09 -
Price 0.5300 0.4700 0.4500 0.4400 0.5000 0.5200 0.6000 -
P/RPS 0.94 0.89 1.08 0.39 0.59 0.70 0.56 41.11%
  QoQ % 5.62% -17.59% 176.92% -33.90% -15.71% 25.00% -
  Horiz. % 167.86% 158.93% 192.86% 69.64% 105.36% 125.00% 100.00%
P/EPS 196.30 144.01 64.29 104.76 217.39 162.50 142.86 23.53%
  QoQ % 36.31% 124.00% -38.63% -51.81% 33.78% 13.75% -
  Horiz. % 137.41% 100.80% 45.00% 73.33% 152.17% 113.75% 100.00%
EY 0.51 0.69 1.56 0.95 0.46 0.62 0.70 -18.99%
  QoQ % -26.09% -55.77% 64.21% 106.52% -25.81% -11.43% -
  Horiz. % 72.86% 98.57% 222.86% 135.71% 65.71% 88.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.32 0.23 0.25 0.28 0.30 0.34 5.78%
  QoQ % 15.63% 39.13% -8.00% -10.71% -6.67% -11.76% -
  Horiz. % 108.82% 94.12% 67.65% 73.53% 82.35% 88.24% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers