Highlights

[PWORTH] QoQ Quarter Result on 2011-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     206.63%    YoY -     161.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 81,219 99,292 102,633 111,247 104,194 99,845 78,434 2.35%
  QoQ % -18.20% -3.26% -7.74% 6.77% 4.36% 27.30% -
  Horiz. % 103.55% 126.59% 130.85% 141.84% 132.84% 127.30% 100.00%
PBT 482 272 1,953 1,541 526 688 1,204 -45.59%
  QoQ % 77.21% -86.07% 26.74% 192.97% -23.55% -42.86% -
  Horiz. % 40.03% 22.59% 162.21% 127.99% 43.69% 57.14% 100.00%
Tax -176 237 -605 -14 -18 -72 117 -
  QoQ % -174.26% 139.17% -4,221.43% 22.22% 75.00% -161.54% -
  Horiz. % -150.43% 202.56% -517.09% -11.97% -15.38% -61.54% 100.00%
NP 306 509 1,348 1,527 508 616 1,321 -62.18%
  QoQ % -39.88% -62.24% -11.72% 200.59% -17.53% -53.37% -
  Horiz. % 23.16% 38.53% 102.04% 115.59% 38.46% 46.63% 100.00%
NP to SH 289 509 1,348 1,527 498 616 1,314 -63.46%
  QoQ % -43.22% -62.24% -11.72% 206.63% -19.16% -53.12% -
  Horiz. % 21.99% 38.74% 102.59% 116.21% 37.90% 46.88% 100.00%
Tax Rate 36.51 % -87.13 % 30.98 % 0.91 % 3.42 % 10.47 % -9.72 % -
  QoQ % 141.90% -381.25% 3,304.40% -73.39% -67.34% 207.72% -
  Horiz. % -375.62% 896.40% -318.72% -9.36% -35.19% -107.72% 100.00%
Total Cost 80,913 98,783 101,285 109,720 103,686 99,229 77,113 3.25%
  QoQ % -18.09% -2.47% -7.69% 5.82% 4.49% 28.68% -
  Horiz. % 104.93% 128.10% 131.35% 142.28% 134.46% 128.68% 100.00%
Net Worth 269,131 316,004 278,961 268,604 267,444 273,687 364,165 -18.21%
  QoQ % -14.83% 13.28% 3.86% 0.43% -2.28% -24.85% -
  Horiz. % 73.90% 86.77% 76.60% 73.76% 73.44% 75.15% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 269,131 316,004 278,961 268,604 267,444 273,687 364,165 -18.21%
  QoQ % -14.83% 13.28% 3.86% 0.43% -2.28% -24.85% -
  Horiz. % 73.90% 86.77% 76.60% 73.76% 73.44% 75.15% 100.00%
NOSH 180,625 212,083 187,222 183,975 184,444 188,750 187,714 -2.53%
  QoQ % -14.83% 13.28% 1.76% -0.25% -2.28% 0.55% -
  Horiz. % 96.22% 112.98% 99.74% 98.01% 98.26% 100.55% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.38 % 0.51 % 1.31 % 1.37 % 0.49 % 0.62 % 1.68 % -62.78%
  QoQ % -25.49% -61.07% -4.38% 179.59% -20.97% -63.10% -
  Horiz. % 22.62% 30.36% 77.98% 81.55% 29.17% 36.90% 100.00%
ROE 0.11 % 0.16 % 0.48 % 0.57 % 0.19 % 0.23 % 0.36 % -54.54%
  QoQ % -31.25% -66.67% -15.79% 200.00% -17.39% -36.11% -
  Horiz. % 30.56% 44.44% 133.33% 158.33% 52.78% 63.89% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.97 46.82 54.82 60.47 56.49 52.90 41.78 5.01%
  QoQ % -3.95% -14.59% -9.34% 7.05% 6.79% 26.62% -
  Horiz. % 107.64% 112.06% 131.21% 144.73% 135.21% 126.62% 100.00%
EPS 0.16 0.24 0.72 0.83 0.27 0.32 0.70 -62.52%
  QoQ % -33.33% -66.67% -13.25% 207.41% -15.62% -54.29% -
  Horiz. % 22.86% 34.29% 102.86% 118.57% 38.57% 45.71% 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 1.4900 1.4900 1.4900 1.4600 1.4500 1.4500 1.9400 -16.09%
  QoQ % 0.00% 0.00% 2.05% 0.69% 0.00% -25.26% -
  Horiz. % 76.80% 76.80% 76.80% 75.26% 74.74% 74.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.98 2.42 2.51 2.72 2.54 2.44 1.92 2.07%
  QoQ % -18.18% -3.59% -7.72% 7.09% 4.10% 27.08% -
  Horiz. % 103.12% 126.04% 130.73% 141.67% 132.29% 127.08% 100.00%
EPS 0.01 0.01 0.03 0.04 0.01 0.02 0.03 -51.83%
  QoQ % 0.00% -66.67% -25.00% 300.00% -50.00% -33.33% -
  Horiz. % 33.33% 33.33% 100.00% 133.33% 33.33% 66.67% 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 0.0657 0.0772 0.0681 0.0656 0.0653 0.0668 0.0889 -18.21%
  QoQ % -14.90% 13.36% 3.81% 0.46% -2.25% -24.86% -
  Horiz. % 73.90% 86.84% 76.60% 73.79% 73.45% 75.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.3400 0.5000 0.7300 0.6000 0.4500 0.4400 -
P/RPS 0.89 0.73 0.91 1.21 1.06 0.85 1.05 -10.41%
  QoQ % 21.92% -19.78% -24.79% 14.15% 24.71% -19.05% -
  Horiz. % 84.76% 69.52% 86.67% 115.24% 100.95% 80.95% 100.00%
P/EPS 250.00 141.67 69.44 87.95 222.22 137.89 62.86 150.39%
  QoQ % 76.47% 104.02% -21.05% -60.42% 61.16% 119.36% -
  Horiz. % 397.71% 225.37% 110.47% 139.91% 353.52% 219.36% 100.00%
EY 0.40 0.71 1.44 1.14 0.45 0.73 1.59 -60.05%
  QoQ % -43.66% -50.69% 26.32% 153.33% -38.36% -54.09% -
  Horiz. % 25.16% 44.65% 90.57% 71.70% 28.30% 45.91% 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 0.27 0.23 0.34 0.50 0.41 0.31 0.23 11.25%
  QoQ % 17.39% -32.35% -32.00% 21.95% 32.26% 34.78% -
  Horiz. % 117.39% 100.00% 147.83% 217.39% 178.26% 134.78% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 -
Price 0.4300 0.4300 0.3800 0.6000 0.5300 0.4700 0.4500 -
P/RPS 0.96 0.92 0.69 0.99 0.94 0.89 1.08 -7.53%
  QoQ % 4.35% 33.33% -30.30% 5.32% 5.62% -17.59% -
  Horiz. % 88.89% 85.19% 63.89% 91.67% 87.04% 82.41% 100.00%
P/EPS 268.75 179.17 52.78 72.29 196.30 144.01 64.29 158.82%
  QoQ % 50.00% 239.47% -26.99% -63.17% 36.31% 124.00% -
  Horiz. % 418.03% 278.69% 82.10% 112.44% 305.34% 224.00% 100.00%
EY 0.37 0.56 1.89 1.38 0.51 0.69 1.56 -61.58%
  QoQ % -33.93% -70.37% 36.96% 170.59% -26.09% -55.77% -
  Horiz. % 23.72% 35.90% 121.15% 88.46% 32.69% 44.23% 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 0.29 0.29 0.26 0.41 0.37 0.32 0.23 16.66%
  QoQ % 0.00% 11.54% -36.59% 10.81% 15.63% 39.13% -
  Horiz. % 126.09% 126.09% 113.04% 178.26% 160.87% 139.13% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers