Highlights

[PWORTH] YoY Annualized 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 -     -16.08%    YoY -     -5,666.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 156,101 176,264 176,468 191,637 309,161 435,046 502,258 -17.68%
  YoY % -11.44% -0.12% -7.92% -38.01% -28.94% -13.38% -
  Horiz. % 31.08% 35.09% 35.13% 38.16% 61.55% 86.62% 100.00%
PBT 1,450 2,809 -18,284 -63,934 -1,412 3,673 2,220 -6.84%
  YoY % -48.36% 115.36% 71.40% -4,427.95% -138.44% 65.47% -
  Horiz. % 65.35% 126.55% -823.60% -2,879.94% -63.60% 165.47% 100.00%
Tax 21 -573 -48 -566 2,693 -138 -273 -
  YoY % 103.72% -1,094.44% 91.53% -121.04% 2,042.30% 49.27% -
  Horiz. % -7.81% 209.76% 17.56% 207.32% -985.36% 50.73% 100.00%
NP 1,472 2,236 -18,332 -64,501 1,281 3,534 1,946 -4.55%
  YoY % -34.17% 112.20% 71.58% -5,133.92% -63.75% 81.58% -
  Horiz. % 75.62% 114.86% -941.71% -3,313.43% 65.82% 181.58% 100.00%
NP to SH 1,472 2,342 -18,280 -64,130 1,152 3,534 1,801 -3.31%
  YoY % -37.17% 112.82% 71.50% -5,666.90% -67.41% 96.23% -
  Horiz. % 81.72% 130.05% -1,014.80% -3,560.18% 63.95% 196.23% 100.00%
Tax Rate -1.47 % 20.41 % - % - % - % 3.77 % 12.31 % -
  YoY % -107.20% 0.00% 0.00% 0.00% 0.00% -69.37% -
  Horiz. % -11.94% 165.80% 0.00% 0.00% 0.00% 30.63% 100.00%
Total Cost 154,629 174,028 194,800 256,138 307,880 431,512 500,312 -17.76%
  YoY % -11.15% -10.66% -23.95% -16.81% -28.65% -13.75% -
  Horiz. % 30.91% 34.78% 38.94% 51.20% 61.54% 86.25% 100.00%
Net Worth 236,785 228,818 151,900 231,023 279,860 282,515 251,905 -1.03%
  YoY % 3.48% 50.64% -34.25% -17.45% -0.94% 12.15% -
  Horiz. % 94.00% 90.84% 60.30% 91.71% 111.10% 112.15% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 236,785 228,818 151,900 231,023 279,860 282,515 251,905 -1.03%
  YoY % 3.48% 50.64% -34.25% -17.45% -0.94% 12.15% -
  Horiz. % 94.00% 90.84% 60.30% 91.71% 111.10% 112.15% 100.00%
NOSH 526,190 408,604 194,744 173,701 187,826 193,503 140,729 24.56%
  YoY % 28.78% 109.82% 12.11% -7.52% -2.93% 37.50% -
  Horiz. % 373.90% 290.35% 138.38% 123.43% 133.47% 137.50% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.94 % 1.27 % -10.39 % -33.66 % 0.41 % 0.81 % 0.39 % 15.78%
  YoY % -25.98% 112.22% 69.13% -8,309.76% -49.38% 107.69% -
  Horiz. % 241.03% 325.64% -2,664.10% -8,630.77% 105.13% 207.69% 100.00%
ROE 0.62 % 1.02 % -12.03 % -27.76 % 0.41 % 1.25 % 0.72 % -2.46%
  YoY % -39.22% 108.48% 56.66% -6,870.73% -67.20% 73.61% -
  Horiz. % 86.11% 141.67% -1,670.83% -3,855.56% 56.94% 173.61% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.67 43.14 90.62 110.33 164.60 224.83 356.90 -33.91%
  YoY % -31.22% -52.39% -17.86% -32.97% -26.79% -37.00% -
  Horiz. % 8.31% 12.09% 25.39% 30.91% 46.12% 63.00% 100.00%
EPS 0.27 0.57 -9.39 -36.92 0.61 1.83 1.28 -22.83%
  YoY % -52.63% 106.07% 74.57% -6,152.46% -66.67% 42.97% -
  Horiz. % 21.09% 44.53% -733.59% -2,884.38% 47.66% 142.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4500 0.5600 0.7800 1.3300 1.4900 1.4600 1.7900 -20.54%
  YoY % -19.64% -28.21% -41.35% -10.74% 2.05% -18.44% -
  Horiz. % 25.14% 31.28% 43.58% 74.30% 83.24% 81.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.81 4.30 4.31 4.68 7.55 10.62 12.27 -17.70%
  YoY % -11.40% -0.23% -7.91% -38.01% -28.91% -13.45% -
  Horiz. % 31.05% 35.04% 35.13% 38.14% 61.53% 86.55% 100.00%
EPS 0.04 0.06 -0.45 -1.57 0.03 0.09 0.04 -
  YoY % -33.33% 113.33% 71.34% -5,333.33% -66.67% 125.00% -
  Horiz. % 100.00% 150.00% -1,125.00% -3,925.00% 75.00% 225.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0578 0.0559 0.0371 0.0564 0.0683 0.0690 0.0615 -1.03%
  YoY % 3.40% 50.67% -34.22% -17.42% -1.01% 12.20% -
  Horiz. % 93.98% 90.89% 60.33% 91.71% 111.06% 112.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1100 0.1750 0.2000 0.2800 0.4000 0.7300 0.5200 -
P/RPS 0.37 0.41 0.22 0.25 0.24 0.32 0.15 16.22%
  YoY % -9.76% 86.36% -12.00% 4.17% -25.00% 113.33% -
  Horiz. % 246.67% 273.33% 146.67% 166.67% 160.00% 213.33% 100.00%
P/EPS 39.32 30.52 -2.13 -0.76 65.22 39.96 40.63 -0.54%
  YoY % 28.83% 1,532.86% -180.26% -101.17% 63.21% -1.65% -
  Horiz. % 96.78% 75.12% -5.24% -1.87% 160.52% 98.35% 100.00%
EY 2.54 3.28 -46.93 -131.86 1.53 2.50 2.46 0.53%
  YoY % -22.56% 106.99% 64.41% -8,718.30% -38.80% 1.63% -
  Horiz. % 103.25% 133.33% -1,907.72% -5,360.16% 62.20% 101.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.31 0.26 0.21 0.27 0.50 0.29 -3.10%
  YoY % -22.58% 19.23% 23.81% -22.22% -46.00% 72.41% -
  Horiz. % 82.76% 106.90% 89.66% 72.41% 93.10% 172.41% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 26/05/10 -
Price 0.1050 0.1600 0.1700 0.2700 0.3700 0.6000 0.4400 -
P/RPS 0.35 0.37 0.19 0.24 0.22 0.27 0.12 19.51%
  YoY % -5.41% 94.74% -20.83% 9.09% -18.52% 125.00% -
  Horiz. % 291.67% 308.33% 158.33% 200.00% 183.33% 225.00% 100.00%
P/EPS 37.53 27.91 -1.81 -0.73 60.33 32.85 34.38 1.47%
  YoY % 34.47% 1,641.99% -147.95% -101.21% 83.65% -4.45% -
  Horiz. % 109.16% 81.18% -5.26% -2.12% 175.48% 95.55% 100.00%
EY 2.66 3.58 -55.22 -136.74 1.66 3.04 2.91 -1.48%
  YoY % -25.70% 106.48% 59.62% -8,337.35% -45.39% 4.47% -
  Horiz. % 91.41% 123.02% -1,897.59% -4,698.97% 57.04% 104.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.29 0.22 0.20 0.25 0.41 0.25 -1.38%
  YoY % -20.69% 31.82% 10.00% -20.00% -39.02% 64.00% -
  Horiz. % 92.00% 116.00% 88.00% 80.00% 100.00% 164.00% 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.
 


 

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