Highlights

[PWORTH] QoQ Quarter Result on 2012-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -73.36%    YoY -     -94.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 55,621 54,116 85,663 80,230 81,219 99,292 102,633 -33.41%
  QoQ % 2.78% -36.83% 6.77% -1.22% -18.20% -3.26% -
  Horiz. % 54.19% 52.73% 83.47% 78.17% 79.14% 96.74% 100.00%
PBT -21,271 -7,024 -2,526 -228 482 272 1,953 -
  QoQ % -202.83% -178.07% -1,007.89% -147.30% 77.21% -86.07% -
  Horiz. % -1,089.14% -359.65% -129.34% -11.67% 24.68% 13.93% 100.00%
Tax -303 775 3,203 344 -176 237 -605 -36.80%
  QoQ % -139.10% -75.80% 831.10% 295.45% -174.26% 139.17% -
  Horiz. % 50.08% -128.10% -529.42% -56.86% 29.09% -39.17% 100.00%
NP -21,574 -6,249 677 116 306 509 1,348 -
  QoQ % -245.24% -1,023.04% 483.62% -62.09% -39.88% -62.24% -
  Horiz. % -1,600.45% -463.58% 50.22% 8.61% 22.70% 37.76% 100.00%
NP to SH -21,463 -6,160 766 77 289 509 1,348 -
  QoQ % -248.43% -904.18% 894.81% -73.36% -43.22% -62.24% -
  Horiz. % -1,592.21% -456.97% 56.82% 5.71% 21.44% 37.76% 100.00%
Tax Rate - % - % - % - % 36.51 % -87.13 % 30.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 141.90% -381.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 117.85% -281.25% 100.00%
Total Cost 77,195 60,365 84,986 80,114 80,913 98,783 101,285 -16.49%
  QoQ % 27.88% -28.97% 6.08% -0.99% -18.09% -2.47% -
  Horiz. % 76.22% 59.60% 83.91% 79.10% 79.89% 97.53% 100.00%
Net Worth 251,790 272,428 187,999 286,825 269,131 316,004 278,961 -6.57%
  QoQ % -7.58% 44.91% -34.45% 6.57% -14.83% 13.28% -
  Horiz. % 90.26% 97.66% 67.39% 102.82% 96.48% 113.28% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 251,790 272,428 187,999 286,825 269,131 316,004 278,961 -6.57%
  QoQ % -7.58% 44.91% -34.45% 6.57% -14.83% 13.28% -
  Horiz. % 90.26% 97.66% 67.39% 102.82% 96.48% 113.28% 100.00%
NOSH 173,648 173,521 187,999 192,500 180,625 212,083 187,222 -4.87%
  QoQ % 0.07% -7.70% -2.34% 6.57% -14.83% 13.28% -
  Horiz. % 92.75% 92.68% 100.42% 102.82% 96.48% 113.28% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -38.79 % -11.55 % 0.79 % 0.14 % 0.38 % 0.51 % 1.31 % -
  QoQ % -235.84% -1,562.03% 464.29% -63.16% -25.49% -61.07% -
  Horiz. % -2,961.07% -881.68% 60.31% 10.69% 29.01% 38.93% 100.00%
ROE -8.52 % -2.26 % 0.41 % 0.03 % 0.11 % 0.16 % 0.48 % -
  QoQ % -276.99% -651.22% 1,266.67% -72.73% -31.25% -66.67% -
  Horiz. % -1,775.00% -470.83% 85.42% 6.25% 22.92% 33.33% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.03 31.19 45.57 41.68 44.97 46.82 54.82 -30.00%
  QoQ % 2.69% -31.56% 9.33% -7.32% -3.95% -14.59% -
  Horiz. % 58.43% 56.90% 83.13% 76.03% 82.03% 85.41% 100.00%
EPS -12.36 -3.55 0.42 0.04 0.16 0.24 0.72 -
  QoQ % -248.17% -945.24% 950.00% -75.00% -33.33% -66.67% -
  Horiz. % -1,716.67% -493.06% 58.33% 5.56% 22.22% 33.33% 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 1.4500 1.5700 1.0000 1.4900 1.4900 1.4900 1.4900 -1.79%
  QoQ % -7.64% 57.00% -32.89% 0.00% 0.00% 0.00% -
  Horiz. % 97.32% 105.37% 67.11% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.36 1.32 2.09 1.96 1.98 2.42 2.51 -33.41%
  QoQ % 3.03% -36.84% 6.63% -1.01% -18.18% -3.59% -
  Horiz. % 54.18% 52.59% 83.27% 78.09% 78.88% 96.41% 100.00%
EPS -0.52 -0.15 0.02 0.00 0.01 0.01 0.03 -
  QoQ % -246.67% -850.00% 0.00% 0.00% 0.00% -66.67% -
  Horiz. % -1,733.33% -500.00% 66.67% 0.00% 33.33% 33.33% 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 0.0615 0.0665 0.0459 0.0700 0.0657 0.0772 0.0681 -6.54%
  QoQ % -7.52% 44.88% -34.43% 6.54% -14.90% 13.36% -
  Horiz. % 90.31% 97.65% 67.40% 102.79% 96.48% 113.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2900 0.3100 0.3500 0.4000 0.4000 0.3400 0.5000 -
P/RPS 0.91 0.99 0.77 0.96 0.89 0.73 0.91 -
  QoQ % -8.08% 28.57% -19.79% 7.87% 21.92% -19.78% -
  Horiz. % 100.00% 108.79% 84.62% 105.49% 97.80% 80.22% 100.00%
P/EPS -2.35 -8.73 85.90 1,000.00 250.00 141.67 69.44 -
  QoQ % 73.08% -110.16% -91.41% 300.00% 76.47% 104.02% -
  Horiz. % -3.38% -12.57% 123.70% 1,440.09% 360.02% 204.02% 100.00%
EY -42.62 -11.45 1.16 0.10 0.40 0.71 1.44 -
  QoQ % -272.23% -1,087.07% 1,060.00% -75.00% -43.66% -50.69% -
  Horiz. % -2,959.72% -795.14% 80.56% 6.94% 27.78% 49.31% 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 0.20 0.20 0.35 0.27 0.27 0.23 0.34 -29.68%
  QoQ % 0.00% -42.86% 29.63% 0.00% 17.39% -32.35% -
  Horiz. % 58.82% 58.82% 102.94% 79.41% 79.41% 67.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 -
Price 0.2900 0.3050 0.3100 0.3700 0.4300 0.4300 0.3800 -
P/RPS 0.91 0.98 0.68 0.89 0.96 0.92 0.69 20.16%
  QoQ % -7.14% 44.12% -23.60% -7.29% 4.35% 33.33% -
  Horiz. % 131.88% 142.03% 98.55% 128.99% 139.13% 133.33% 100.00%
P/EPS -2.35 -8.59 76.08 925.00 268.75 179.17 52.78 -
  QoQ % 72.64% -111.29% -91.78% 244.19% 50.00% 239.47% -
  Horiz. % -4.45% -16.28% 144.15% 1,752.56% 509.19% 339.47% 100.00%
EY -42.62 -11.64 1.31 0.11 0.37 0.56 1.89 -
  QoQ % -266.15% -988.55% 1,090.91% -70.27% -33.93% -70.37% -
  Horiz. % -2,255.03% -615.87% 69.31% 5.82% 19.58% 29.63% 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 0.20 0.19 0.31 0.25 0.29 0.29 0.26 -15.98%
  QoQ % 5.26% -38.71% 24.00% -13.79% 0.00% 11.54% -
  Horiz. % 76.92% 73.08% 119.23% 96.15% 111.54% 111.54% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers