Highlights

[PWORTH] QoQ Quarter Result on 2014-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     75.07%    YoY -     92.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 47,009 43,857 33,988 36,540 50,336 45,476 42,824 6.40%
  QoQ % 7.19% 29.04% -6.98% -27.41% 10.69% 6.19% -
  Horiz. % 109.77% 102.41% 79.37% 85.33% 117.54% 106.19% 100.00%
PBT 229 756 518 -1,237 -6,447 -6,029 -12,254 -
  QoQ % -69.71% 45.95% 141.88% 80.81% -6.93% 50.80% -
  Horiz. % -1.87% -6.17% -4.23% 10.09% 52.61% 49.20% 100.00%
Tax 103 68 -509 -230 103 91 4,679 -92.09%
  QoQ % 51.47% 113.36% -121.30% -323.30% 13.19% -98.06% -
  Horiz. % 2.20% 1.45% -10.88% -4.92% 2.20% 1.94% 100.00%
NP 332 824 9 -1,467 -6,344 -5,938 -7,575 -
  QoQ % -59.71% 9,055.56% 100.61% 76.88% -6.84% 21.61% -
  Horiz. % -4.38% -10.88% -0.12% 19.37% 83.75% 78.39% 100.00%
NP to SH 360 839 14 -1,565 -6,278 -5,867 -7,461 -
  QoQ % -57.09% 5,892.86% 100.89% 75.07% -7.01% 21.36% -
  Horiz. % -4.83% -11.25% -0.19% 20.98% 84.14% 78.64% 100.00%
Tax Rate -44.98 % -8.99 % 98.26 % - % - % - % - % -
  QoQ % -400.33% -109.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -45.78% -9.15% 100.00% - - - -
Total Cost 46,677 43,033 33,979 38,007 56,680 51,414 50,399 -4.97%
  QoQ % 8.47% 26.65% -10.60% -32.94% 10.24% 2.01% -
  Horiz. % 92.61% 85.38% 67.42% 75.41% 112.46% 102.01% 100.00%
Net Worth 239,999 233,460 146,718 152,587 210,426 215,239 222,094 5.29%
  QoQ % 2.80% 59.12% -3.85% -27.49% -2.24% -3.09% -
  Horiz. % 108.06% 105.12% 66.06% 68.70% 94.75% 96.91% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 239,999 233,460 146,718 152,587 210,426 215,239 222,094 5.29%
  QoQ % 2.80% 59.12% -3.85% -27.49% -2.24% -3.09% -
  Horiz. % 108.06% 105.12% 66.06% 68.70% 94.75% 96.91% 100.00%
NOSH 399,999 364,782 195,624 195,624 173,905 173,579 173,511 74.24%
  QoQ % 9.65% 86.47% 0.00% 12.49% 0.19% 0.04% -
  Horiz. % 230.53% 210.24% 112.74% 112.74% 100.23% 100.04% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.71 % 1.88 % 0.03 % -4.01 % -12.60 % -13.06 % -17.69 % -
  QoQ % -62.23% 6,166.67% 100.75% 68.17% 3.52% 26.17% -
  Horiz. % -4.01% -10.63% -0.17% 22.67% 71.23% 73.83% 100.00%
ROE 0.15 % 0.36 % 0.01 % -1.03 % -2.98 % -2.73 % -3.36 % -
  QoQ % -58.33% 3,500.00% 100.97% 65.44% -9.16% 18.75% -
  Horiz. % -4.46% -10.71% -0.30% 30.65% 88.69% 81.25% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.75 12.02 17.37 18.68 28.94 26.20 24.68 -38.95%
  QoQ % -2.25% -30.80% -7.01% -35.45% 10.46% 6.16% -
  Horiz. % 47.61% 48.70% 70.38% 75.69% 117.26% 106.16% 100.00%
EPS 0.09 0.23 0.00 -0.80 -3.61 -3.38 -4.30 -
  QoQ % -60.87% 0.00% 0.00% 77.84% -6.80% 21.40% -
  Horiz. % -2.09% -5.35% -0.00% 18.60% 83.95% 78.60% 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 0.6000 0.6400 0.7500 0.7800 1.2100 1.2400 1.2800 -39.57%
  QoQ % -6.25% -14.67% -3.85% -35.54% -2.42% -3.12% -
  Horiz. % 46.88% 50.00% 58.59% 60.94% 94.53% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.15 1.07 0.83 0.89 1.23 1.11 1.05 6.23%
  QoQ % 7.48% 28.92% -6.74% -27.64% 10.81% 5.71% -
  Horiz. % 109.52% 101.90% 79.05% 84.76% 117.14% 105.71% 100.00%
EPS 0.01 0.02 0.00 -0.04 -0.15 -0.14 -0.18 -
  QoQ % -50.00% 0.00% 0.00% 73.33% -7.14% 22.22% -
  Horiz. % -5.56% -11.11% -0.00% 22.22% 83.33% 77.78% 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 0.0586 0.0570 0.0358 0.0373 0.0514 0.0526 0.0542 5.33%
  QoQ % 2.81% 59.22% -4.02% -27.43% -2.28% -2.95% -
  Horiz. % 108.12% 105.17% 66.05% 68.82% 94.83% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1700 0.2300 0.2200 0.2000 0.2300 0.2300 0.2150 -
P/RPS 1.45 1.91 1.27 1.07 0.79 0.88 0.87 40.44%
  QoQ % -24.08% 50.39% 18.69% 35.44% -10.23% 1.15% -
  Horiz. % 166.67% 219.54% 145.98% 122.99% 90.80% 101.15% 100.00%
P/EPS 188.89 100.00 3,074.11 -25.00 -6.37 -6.80 -5.00 -
  QoQ % 88.89% -96.75% 12,396.44% -292.46% 6.32% -36.00% -
  Horiz. % -3,777.80% -2,000.00% -61,482.20% 500.00% 127.40% 136.00% 100.00%
EY 0.53 1.00 0.03 -4.00 -15.70 -14.70 -20.00 -
  QoQ % -47.00% 3,233.33% 100.75% 74.52% -6.80% 26.50% -
  Horiz. % -2.65% -5.00% -0.15% 20.00% 78.50% 73.50% 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 0.28 0.36 0.29 0.26 0.19 0.19 0.17 39.34%
  QoQ % -22.22% 24.14% 11.54% 36.84% 0.00% 11.76% -
  Horiz. % 164.71% 211.76% 170.59% 152.94% 111.76% 111.76% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.1850 0.2000 0.2500 0.1700 0.2000 0.2400 0.2150 -
P/RPS 1.57 1.66 1.44 0.91 0.69 0.92 0.87 48.07%
  QoQ % -5.42% 15.28% 58.24% 31.88% -25.00% 5.75% -
  Horiz. % 180.46% 190.80% 165.52% 104.60% 79.31% 105.75% 100.00%
P/EPS 205.56 86.96 3,493.30 -21.25 -5.54 -7.10 -5.00 -
  QoQ % 136.38% -97.51% 16,539.06% -283.57% 21.97% -42.00% -
  Horiz. % -4,111.20% -1,739.20% -69,866.00% 425.00% 110.80% 142.00% 100.00%
EY 0.49 1.15 0.03 -4.71 -18.05 -14.08 -20.00 -
  QoQ % -57.39% 3,733.33% 100.64% 73.91% -28.20% 29.60% -
  Horiz. % -2.45% -5.75% -0.15% 23.55% 90.25% 70.40% 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 0.31 0.31 0.33 0.22 0.17 0.19 0.17 49.10%
  QoQ % 0.00% -6.06% 50.00% 29.41% -10.53% 11.76% -
  Horiz. % 182.35% 182.35% 194.12% 129.41% 100.00% 111.76% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. The Bonuses of Airasia Windfall Profit
7. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers