Highlights

[PWORTH] QoQ TTM Result on 2013-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     0.53%    YoY -     -999.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 166,340 175,176 172,618 177,903 186,543 229,382 275,630 -28.65%
  QoQ % -5.04% 1.48% -2.97% -4.63% -18.68% -16.78% -
  Horiz. % 60.35% 63.55% 62.63% 64.54% 67.68% 83.22% 100.00%
PBT -13,195 -25,967 -44,387 -59,211 -60,206 -50,478 -31,049 -43.56%
  QoQ % 49.19% 41.50% 25.04% 1.65% -19.27% -62.58% -
  Horiz. % 42.50% 83.63% 142.96% 190.70% 193.91% 162.58% 100.00%
Tax -545 4,643 3,975 3,569 4,253 2,777 4,019 -
  QoQ % -111.74% 16.81% 11.38% -16.08% 53.15% -30.90% -
  Horiz. % -13.56% 115.53% 98.91% 88.80% 105.82% 69.10% 100.00%
NP -13,740 -21,324 -40,412 -55,642 -55,953 -47,701 -27,030 -36.39%
  QoQ % 35.57% 47.23% 27.37% 0.56% -17.30% -76.47% -
  Horiz. % 50.83% 78.89% 149.51% 205.85% 207.00% 176.47% 100.00%
NP to SH -13,696 -21,171 -40,083 -55,268 -55,561 -47,334 -26,780 -36.13%
  QoQ % 35.31% 47.18% 27.48% 0.53% -17.38% -76.75% -
  Horiz. % 51.14% 79.06% 149.68% 206.38% 207.47% 176.75% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 180,080 196,500 213,030 233,545 242,496 277,083 302,660 -29.33%
  QoQ % -8.36% -7.76% -8.78% -3.69% -12.48% -8.45% -
  Horiz. % 59.50% 64.92% 70.39% 77.16% 80.12% 91.55% 100.00%
Net Worth 146,718 152,587 210,426 215,239 222,094 230,995 251,790 -30.31%
  QoQ % -3.85% -27.49% -2.24% -3.09% -3.85% -8.26% -
  Horiz. % 58.27% 60.60% 83.57% 85.48% 88.21% 91.74% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 146,718 152,587 210,426 215,239 222,094 230,995 251,790 -30.31%
  QoQ % -3.85% -27.49% -2.24% -3.09% -3.85% -8.26% -
  Horiz. % 58.27% 60.60% 83.57% 85.48% 88.21% 91.74% 100.00%
NOSH 195,624 195,624 173,905 173,579 173,511 173,681 173,648 8.29%
  QoQ % 0.00% 12.49% 0.19% 0.04% -0.10% 0.02% -
  Horiz. % 112.66% 112.66% 100.15% 99.96% 99.92% 100.02% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.26 % -12.17 % -23.41 % -31.28 % -29.99 % -20.80 % -9.81 % -10.86%
  QoQ % 32.13% 48.01% 25.16% -4.30% -44.18% -112.03% -
  Horiz. % 84.20% 124.06% 238.63% 318.86% 305.71% 212.03% 100.00%
ROE -9.33 % -13.87 % -19.05 % -25.68 % -25.02 % -20.49 % -10.64 % -8.41%
  QoQ % 32.73% 27.19% 25.82% -2.64% -22.11% -92.58% -
  Horiz. % 87.69% 130.36% 179.04% 241.35% 235.15% 192.58% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.03 89.55 99.26 102.49 107.51 132.07 158.73 -34.12%
  QoQ % -5.05% -9.78% -3.15% -4.67% -18.60% -16.80% -
  Horiz. % 53.57% 56.42% 62.53% 64.57% 67.73% 83.20% 100.00%
EPS -7.00 -10.82 -23.05 -31.84 -32.02 -27.25 -15.42 -41.02%
  QoQ % 35.30% 53.06% 27.61% 0.56% -17.50% -76.72% -
  Horiz. % 45.40% 70.17% 149.48% 206.49% 207.65% 176.72% 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 0.7500 0.7800 1.2100 1.2400 1.2800 1.3300 1.4500 -35.64%
  QoQ % -3.85% -35.54% -2.42% -3.12% -3.76% -8.28% -
  Horiz. % 51.72% 53.79% 83.45% 85.52% 88.28% 91.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.06 4.28 4.22 4.34 4.56 5.60 6.73 -28.67%
  QoQ % -5.14% 1.42% -2.76% -4.82% -18.57% -16.79% -
  Horiz. % 60.33% 63.60% 62.70% 64.49% 67.76% 83.21% 100.00%
EPS -0.33 -0.52 -0.98 -1.35 -1.36 -1.16 -0.65 -36.44%
  QoQ % 36.54% 46.94% 27.41% 0.74% -17.24% -78.46% -
  Horiz. % 50.77% 80.00% 150.77% 207.69% 209.23% 178.46% 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 0.0358 0.0373 0.0514 0.0526 0.0542 0.0564 0.0615 -30.35%
  QoQ % -4.02% -27.43% -2.28% -2.95% -3.90% -8.29% -
  Horiz. % 58.21% 60.65% 83.58% 85.53% 88.13% 91.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2200 0.2000 0.2300 0.2300 0.2150 0.2800 0.2900 -
P/RPS 0.26 0.22 0.23 0.22 0.20 0.21 0.18 27.87%
  QoQ % 18.18% -4.35% 4.55% 10.00% -4.76% 16.67% -
  Horiz. % 144.44% 122.22% 127.78% 122.22% 111.11% 116.67% 100.00%
P/EPS -3.14 -1.85 -1.00 -0.72 -0.67 -1.03 -1.88 40.90%
  QoQ % -69.73% -85.00% -38.89% -7.46% 34.95% 45.21% -
  Horiz. % 167.02% 98.40% 53.19% 38.30% 35.64% 54.79% 100.00%
EY -31.82 -54.11 -100.21 -138.44 -148.94 -97.33 -53.18 -29.06%
  QoQ % 41.19% 46.00% 27.61% 7.05% -53.03% -83.02% -
  Horiz. % 59.83% 101.75% 188.44% 260.32% 280.07% 183.02% 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 0.26 0.19 0.19 0.17 0.21 0.20 28.20%
  QoQ % 11.54% 36.84% 0.00% 11.76% -19.05% 5.00% -
  Horiz. % 145.00% 130.00% 95.00% 95.00% 85.00% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.2500 0.1700 0.2000 0.2400 0.2150 0.2700 0.2900 -
P/RPS 0.29 0.19 0.20 0.23 0.20 0.20 0.18 37.55%
  QoQ % 52.63% -5.00% -13.04% 15.00% 0.00% 11.11% -
  Horiz. % 161.11% 105.56% 111.11% 127.78% 111.11% 111.11% 100.00%
P/EPS -3.57 -1.57 -0.87 -0.75 -0.67 -0.99 -1.88 53.53%
  QoQ % -127.39% -80.46% -16.00% -11.94% 32.32% 47.34% -
  Horiz. % 189.89% 83.51% 46.28% 39.89% 35.64% 52.66% 100.00%
EY -28.00 -63.66 -115.24 -132.67 -148.94 -100.94 -53.18 -34.87%
  QoQ % 56.02% 44.76% 13.14% 10.92% -47.55% -89.81% -
  Horiz. % 52.65% 119.71% 216.70% 249.47% 280.07% 189.81% 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 0.33 0.22 0.17 0.19 0.17 0.20 0.20 39.76%
  QoQ % 50.00% 29.41% -10.53% 11.76% -15.00% 0.00% -
  Horiz. % 165.00% 110.00% 85.00% 95.00% 85.00% 100.00% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers