Highlights

[PWORTH] QoQ Quarter Result on 2013-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     4.59%    YoY -     -26,693.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,336 45,476 42,824 33,982 55,621 54,116 85,663 -29.78%
  QoQ % 10.69% 6.19% 26.02% -38.90% 2.78% -36.83% -
  Horiz. % 58.76% 53.09% 49.99% 39.67% 64.93% 63.17% 100.00%
PBT -6,447 -6,029 -12,254 -19,657 -21,271 -7,024 -2,526 86.44%
  QoQ % -6.93% 50.80% 37.66% 7.59% -202.83% -178.07% -
  Horiz. % 255.23% 238.68% 485.11% 778.19% 842.08% 278.07% 100.00%
Tax 103 91 4,679 -898 -303 775 3,203 -89.82%
  QoQ % 13.19% -98.06% 621.05% -196.37% -139.10% -75.80% -
  Horiz. % 3.22% 2.84% 146.08% -28.04% -9.46% 24.20% 100.00%
NP -6,344 -5,938 -7,575 -20,555 -21,574 -6,249 677 -
  QoQ % -6.84% 21.61% 63.15% 4.72% -245.24% -1,023.04% -
  Horiz. % -937.08% -877.10% -1,118.91% -3,036.19% -3,186.71% -923.04% 100.00%
NP to SH -6,278 -5,867 -7,461 -20,477 -21,463 -6,160 766 -
  QoQ % -7.01% 21.36% 63.56% 4.59% -248.43% -904.18% -
  Horiz. % -819.58% -765.93% -974.02% -2,673.24% -2,801.96% -804.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,680 51,414 50,399 54,537 77,195 60,365 84,986 -23.61%
  QoQ % 10.24% 2.01% -7.59% -29.35% 27.88% -28.97% -
  Horiz. % 66.69% 60.50% 59.30% 64.17% 90.83% 71.03% 100.00%
Net Worth 210,426 215,239 222,094 230,995 251,790 272,428 187,999 7.78%
  QoQ % -2.24% -3.09% -3.85% -8.26% -7.58% 44.91% -
  Horiz. % 111.93% 114.49% 118.14% 122.87% 133.93% 144.91% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 210,426 215,239 222,094 230,995 251,790 272,428 187,999 7.78%
  QoQ % -2.24% -3.09% -3.85% -8.26% -7.58% 44.91% -
  Horiz. % 111.93% 114.49% 118.14% 122.87% 133.93% 144.91% 100.00%
NOSH 173,905 173,579 173,511 173,681 173,648 173,521 187,999 -5.05%
  QoQ % 0.19% 0.04% -0.10% 0.02% 0.07% -7.70% -
  Horiz. % 92.50% 92.33% 92.29% 92.38% 92.37% 92.30% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.60 % -13.06 % -17.69 % -60.49 % -38.79 % -11.55 % 0.79 % -
  QoQ % 3.52% 26.17% 70.76% -55.94% -235.84% -1,562.03% -
  Horiz. % -1,594.94% -1,653.16% -2,239.24% -7,656.96% -4,910.13% -1,462.03% 100.00%
ROE -2.98 % -2.73 % -3.36 % -8.86 % -8.52 % -2.26 % 0.41 % -
  QoQ % -9.16% 18.75% 62.08% -3.99% -276.99% -651.22% -
  Horiz. % -726.83% -665.85% -819.51% -2,160.98% -2,078.05% -551.22% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.94 26.20 24.68 19.57 32.03 31.19 45.57 -26.06%
  QoQ % 10.46% 6.16% 26.11% -38.90% 2.69% -31.56% -
  Horiz. % 63.51% 57.49% 54.16% 42.94% 70.29% 68.44% 100.00%
EPS -3.61 -3.38 -4.30 -11.79 -12.36 -3.55 0.42 -
  QoQ % -6.80% 21.40% 63.53% 4.61% -248.17% -945.24% -
  Horiz. % -859.52% -804.76% -1,023.81% -2,807.14% -2,942.86% -845.24% 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 1.2100 1.2400 1.2800 1.3300 1.4500 1.5700 1.0000 13.51%
  QoQ % -2.42% -3.12% -3.76% -8.28% -7.64% 57.00% -
  Horiz. % 121.00% 124.00% 128.00% 133.00% 145.00% 157.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.23 1.11 1.05 0.83 1.36 1.32 2.09 -29.70%
  QoQ % 10.81% 5.71% 26.51% -38.97% 3.03% -36.84% -
  Horiz. % 58.85% 53.11% 50.24% 39.71% 65.07% 63.16% 100.00%
EPS -0.15 -0.14 -0.18 -0.50 -0.52 -0.15 0.02 -
  QoQ % -7.14% 22.22% 64.00% 3.85% -246.67% -850.00% -
  Horiz. % -750.00% -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 0.0514 0.0526 0.0542 0.0564 0.0615 0.0665 0.0459 7.81%
  QoQ % -2.28% -2.95% -3.90% -8.29% -7.52% 44.88% -
  Horiz. % 111.98% 114.60% 118.08% 122.88% 133.99% 144.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2300 0.2300 0.2150 0.2800 0.2900 0.3100 0.3500 -
P/RPS 0.79 0.88 0.87 1.43 0.91 0.99 0.77 1.72%
  QoQ % -10.23% 1.15% -39.16% 57.14% -8.08% 28.57% -
  Horiz. % 102.60% 114.29% 112.99% 185.71% 118.18% 128.57% 100.00%
P/EPS -6.37 -6.80 -5.00 -2.37 -2.35 -8.73 85.90 -
  QoQ % 6.32% -36.00% -110.97% -0.85% 73.08% -110.16% -
  Horiz. % -7.42% -7.92% -5.82% -2.76% -2.74% -10.16% 100.00%
EY -15.70 -14.70 -20.00 -42.11 -42.62 -11.45 1.16 -
  QoQ % -6.80% 26.50% 52.51% 1.20% -272.23% -1,087.07% -
  Horiz. % -1,353.45% -1,267.24% -1,724.14% -3,630.17% -3,674.14% -987.07% 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 0.19 0.17 0.21 0.20 0.20 0.35 -33.38%
  QoQ % 0.00% 11.76% -19.05% 5.00% 0.00% -42.86% -
  Horiz. % 54.29% 54.29% 48.57% 60.00% 57.14% 57.14% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 04/01/13 12/09/12 -
Price 0.2000 0.2400 0.2150 0.2700 0.2900 0.3050 0.3100 -
P/RPS 0.69 0.92 0.87 1.38 0.91 0.98 0.68 0.98%
  QoQ % -25.00% 5.75% -36.96% 51.65% -7.14% 44.12% -
  Horiz. % 101.47% 135.29% 127.94% 202.94% 133.82% 144.12% 100.00%
P/EPS -5.54 -7.10 -5.00 -2.29 -2.35 -8.59 76.08 -
  QoQ % 21.97% -42.00% -118.34% 2.55% 72.64% -111.29% -
  Horiz. % -7.28% -9.33% -6.57% -3.01% -3.09% -11.29% 100.00%
EY -18.05 -14.08 -20.00 -43.67 -42.62 -11.64 1.31 -
  QoQ % -28.20% 29.60% 54.20% -2.46% -266.15% -988.55% -
  Horiz. % -1,377.86% -1,074.81% -1,526.72% -3,333.59% -3,253.44% -888.55% 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 0.19 0.17 0.20 0.20 0.19 0.31 -32.93%
  QoQ % -10.53% 11.76% -15.00% 0.00% 5.26% -38.71% -
  Horiz. % 54.84% 61.29% 54.84% 64.52% 64.52% 61.29% 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 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers