Highlights

[PWORTH] QoQ TTM 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 -     -76.75%    YoY -     -2,295.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 172,618 177,903 186,543 229,382 275,630 301,228 346,404 -37.07%
  QoQ % -2.97% -4.63% -18.68% -16.78% -8.50% -13.04% -
  Horiz. % 49.83% 51.36% 53.85% 66.22% 79.57% 86.96% 100.00%
PBT -44,387 -59,211 -60,206 -50,478 -31,049 -9,296 -2,000 685.29%
  QoQ % 25.04% 1.65% -19.27% -62.58% -234.00% -364.80% -
  Horiz. % 2,219.35% 2,960.55% 3,010.30% 2,523.90% 1,552.45% 464.80% 100.00%
Tax 3,975 3,569 4,253 2,777 4,019 4,146 3,608 6.65%
  QoQ % 11.38% -16.08% 53.15% -30.90% -3.06% 14.91% -
  Horiz. % 110.17% 98.92% 117.88% 76.97% 111.39% 114.91% 100.00%
NP -40,412 -55,642 -55,953 -47,701 -27,030 -5,150 1,608 -
  QoQ % 27.37% 0.56% -17.30% -76.47% -424.85% -420.27% -
  Horiz. % -2,513.18% -3,460.32% -3,479.66% -2,966.48% -1,680.97% -320.27% 100.00%
NP to SH -40,083 -55,268 -55,561 -47,334 -26,780 -5,028 1,580 -
  QoQ % 27.48% 0.53% -17.38% -76.75% -432.62% -418.23% -
  Horiz. % -2,536.90% -3,497.97% -3,516.52% -2,995.82% -1,694.94% -318.23% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 213,030 233,545 242,496 277,083 302,660 306,378 344,796 -27.39%
  QoQ % -8.78% -3.69% -12.48% -8.45% -1.21% -11.14% -
  Horiz. % 61.78% 67.73% 70.33% 80.36% 87.78% 88.86% 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 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
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 -23.41 % -31.28 % -29.99 % -20.80 % -9.81 % -1.71 % 0.46 % -
  QoQ % 25.16% -4.30% -44.18% -112.03% -473.68% -471.74% -
  Horiz. % -5,089.13% -6,800.00% -6,519.56% -4,521.74% -2,132.61% -371.74% 100.00%
ROE -19.05 % -25.68 % -25.02 % -20.49 % -10.64 % -1.85 % 0.84 % -
  QoQ % 25.82% -2.64% -22.11% -92.58% -475.14% -320.24% -
  Horiz. % -2,267.86% -3,057.14% -2,978.57% -2,439.29% -1,266.67% -220.24% 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 99.26 102.49 107.51 132.07 158.73 173.60 184.26 -33.72%
  QoQ % -3.15% -4.67% -18.60% -16.80% -8.57% -5.79% -
  Horiz. % 53.87% 55.62% 58.35% 71.68% 86.14% 94.21% 100.00%
EPS -23.05 -31.84 -32.02 -27.25 -15.42 -2.90 0.84 -
  QoQ % 27.61% 0.56% -17.50% -76.72% -431.72% -445.24% -
  Horiz. % -2,744.05% -3,790.48% -3,811.90% -3,244.05% -1,835.71% -345.24% 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 4.22 4.34 4.56 5.60 6.73 7.36 8.46 -37.02%
  QoQ % -2.76% -4.82% -18.57% -16.79% -8.56% -13.00% -
  Horiz. % 49.88% 51.30% 53.90% 66.19% 79.55% 87.00% 100.00%
EPS -0.98 -1.35 -1.36 -1.16 -0.65 -0.12 0.04 -
  QoQ % 27.41% 0.74% -17.24% -78.46% -441.67% -400.00% -
  Horiz. % -2,450.00% -3,375.00% -3,400.00% -2,900.00% -1,625.00% -300.00% 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 0.23 0.22 0.20 0.21 0.18 0.18 0.19 13.54%
  QoQ % 4.55% 10.00% -4.76% 16.67% 0.00% -5.26% -
  Horiz. % 121.05% 115.79% 105.26% 110.53% 94.74% 94.74% 100.00%
P/EPS -1.00 -0.72 -0.67 -1.03 -1.88 -10.70 41.65 -
  QoQ % -38.89% -7.46% 34.95% 45.21% 82.43% -125.69% -
  Horiz. % -2.40% -1.73% -1.61% -2.47% -4.51% -25.69% 100.00%
EY -100.21 -138.44 -148.94 -97.33 -53.18 -9.35 2.40 -
  QoQ % 27.61% 7.05% -53.03% -83.02% -468.77% -489.58% -
  Horiz. % -4,175.42% -5,768.33% -6,205.83% -4,055.42% -2,215.83% -389.58% 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 0.20 0.23 0.20 0.20 0.18 0.18 0.17 11.41%
  QoQ % -13.04% 15.00% 0.00% 11.11% 0.00% 5.88% -
  Horiz. % 117.65% 135.29% 117.65% 117.65% 105.88% 105.88% 100.00%
P/EPS -0.87 -0.75 -0.67 -0.99 -1.88 -10.53 36.89 -
  QoQ % -16.00% -11.94% 32.32% 47.34% 82.15% -128.54% -
  Horiz. % -2.36% -2.03% -1.82% -2.68% -5.10% -28.54% 100.00%
EY -115.24 -132.67 -148.94 -100.94 -53.18 -9.50 2.71 -
  QoQ % 13.14% 10.92% -47.55% -89.81% -459.79% -450.55% -
  Horiz. % -4,252.40% -4,895.57% -5,495.94% -3,724.72% -1,962.36% -350.55% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers