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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 

TOP ARTICLES

1. Jaks Resources (7) - Uncle Koon's Information Inaccurate Icon8888 Gossips About Stocks
2. How to trade in a bearish volatile market? Bull Traders Education Series
3. Jaks - Winner Andy Ang Financialpedia
4. My E.G. - Unexplainable Drop? - Salvador Dali Good Articles to Share
5. PADINI - BLOODBATH PADINI HOLDINGS BERHAD
Partners & Brokers