Highlights

[PWORTH] YoY Quarter Result on 2010-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     125.00%    YoY -     126.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 42,824 85,663 102,633 78,434 147,041 230,884 54,483 -3.93%
  YoY % -50.01% -16.53% 30.85% -46.66% -36.31% 323.77% -
  Horiz. % 78.60% 157.23% 188.38% 143.96% 269.88% 423.77% 100.00%
PBT -12,254 -2,526 1,953 1,204 452 18,092 359 -
  YoY % -385.11% -229.34% 62.21% 166.37% -97.50% 4,939.55% -
  Horiz. % -3,413.37% -703.62% 544.01% 335.38% 125.91% 5,039.55% 100.00%
Tax 4,679 3,203 -605 117 436 -2,022 5,286 -2.01%
  YoY % 46.08% 629.42% -617.09% -73.17% 121.56% -138.25% -
  Horiz. % 88.52% 60.59% -11.45% 2.21% 8.25% -38.25% 100.00%
NP -7,575 677 1,348 1,321 888 16,070 5,645 -
  YoY % -1,218.91% -49.78% 2.04% 48.76% -94.47% 184.68% -
  Horiz. % -134.19% 11.99% 23.88% 23.40% 15.73% 284.68% 100.00%
NP to SH -7,461 766 1,348 1,314 581 15,911 5,645 -
  YoY % -1,074.02% -43.18% 2.59% 126.16% -96.35% 181.86% -
  Horiz. % -132.17% 13.57% 23.88% 23.28% 10.29% 281.86% 100.00%
Tax Rate - % - % 30.98 % -9.72 % -96.46 % 11.18 % -1,472.42 % -
  YoY % 0.00% 0.00% 418.72% 89.92% -962.79% 100.76% -
  Horiz. % 0.00% 0.00% -2.10% 0.66% 6.55% -0.76% 100.00%
Total Cost 50,399 84,986 101,285 77,113 146,153 214,814 48,838 0.53%
  YoY % -40.70% -16.09% 31.35% -47.24% -31.96% 339.85% -
  Horiz. % 103.20% 174.02% 207.39% 157.90% 299.26% 439.85% 100.00%
Net Worth 222,094 187,999 278,961 364,165 246,233 238,527 142,880 7.62%
  YoY % 18.14% -32.61% -23.40% 47.89% 3.23% 66.94% -
  Horiz. % 155.44% 131.58% 195.24% 254.87% 172.33% 166.94% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 222,094 187,999 278,961 364,165 246,233 238,527 142,880 7.62%
  YoY % 18.14% -32.61% -23.40% 47.89% 3.23% 66.94% -
  Horiz. % 155.44% 131.58% 195.24% 254.87% 172.33% 166.94% 100.00%
NOSH 173,511 187,999 187,222 187,714 138,333 137,876 142,880 3.29%
  YoY % -7.71% 0.42% -0.26% 35.70% 0.33% -3.50% -
  Horiz. % 121.44% 131.58% 131.03% 131.38% 96.82% 96.50% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -17.69 % 0.79 % 1.31 % 1.68 % 0.60 % 6.96 % 10.36 % -
  YoY % -2,339.24% -39.69% -22.02% 180.00% -91.38% -32.82% -
  Horiz. % -170.75% 7.63% 12.64% 16.22% 5.79% 67.18% 100.00%
ROE -3.36 % 0.41 % 0.48 % 0.36 % 0.24 % 6.67 % 3.95 % -
  YoY % -919.51% -14.58% 33.33% 50.00% -96.40% 68.86% -
  Horiz. % -85.06% 10.38% 12.15% 9.11% 6.08% 168.86% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.68 45.57 54.82 41.78 106.29 167.46 38.13 -6.99%
  YoY % -45.84% -16.87% 31.21% -60.69% -36.53% 339.18% -
  Horiz. % 64.73% 119.51% 143.77% 109.57% 278.76% 439.18% 100.00%
EPS -4.30 0.42 0.72 0.70 0.42 11.54 4.00 -
  YoY % -1,123.81% -41.67% 2.86% 66.67% -96.36% 188.50% -
  Horiz. % -107.50% 10.50% 18.00% 17.50% 10.50% 288.50% 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 1.2800 1.0000 1.4900 1.9400 1.7800 1.7300 1.0000 4.20%
  YoY % 28.00% -32.89% -23.20% 8.99% 2.89% 73.00% -
  Horiz. % 128.00% 100.00% 149.00% 194.00% 178.00% 173.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.05 2.09 2.51 1.92 3.59 5.64 1.33 -3.86%
  YoY % -49.76% -16.73% 30.73% -46.52% -36.35% 324.06% -
  Horiz. % 78.95% 157.14% 188.72% 144.36% 269.92% 424.06% 100.00%
EPS -0.18 0.02 0.03 0.03 0.01 0.39 0.14 -
  YoY % -1,000.00% -33.33% 0.00% 200.00% -97.44% 178.57% -
  Horiz. % -128.57% 14.29% 21.43% 21.43% 7.14% 278.57% 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 0.0542 0.0459 0.0681 0.0889 0.0601 0.0582 0.0349 7.61%
  YoY % 18.08% -32.60% -23.40% 47.92% 3.26% 66.76% -
  Horiz. % 155.30% 131.52% 195.13% 254.73% 172.21% 166.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.2150 0.3500 0.5000 0.4400 0.6600 0.6500 0.8900 -
P/RPS 0.87 0.77 0.91 1.05 0.62 0.39 2.33 -15.13%
  YoY % 12.99% -15.38% -13.33% 69.35% 58.97% -83.26% -
  Horiz. % 37.34% 33.05% 39.06% 45.06% 26.61% 16.74% 100.00%
P/EPS -5.00 85.90 69.44 62.86 157.14 5.63 22.53 -
  YoY % -105.82% 23.70% 10.47% -60.00% 2,691.12% -75.01% -
  Horiz. % -22.19% 381.27% 308.21% 279.01% 697.47% 24.99% 100.00%
EY -20.00 1.16 1.44 1.59 0.64 17.75 4.44 -
  YoY % -1,824.14% -19.44% -9.43% 148.44% -96.39% 299.77% -
  Horiz. % -450.45% 26.13% 32.43% 35.81% 14.41% 399.77% 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 0.17 0.35 0.34 0.23 0.37 0.38 0.89 -24.09%
  YoY % -51.43% 2.94% 47.83% -37.84% -2.63% -57.30% -
  Horiz. % 19.10% 39.33% 38.20% 25.84% 41.57% 42.70% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 12/09/12 26/08/11 27/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.2150 0.3100 0.3800 0.4500 0.6000 0.5700 1.0300 -
P/RPS 0.87 0.68 0.69 1.08 0.56 0.34 2.70 -17.19%
  YoY % 27.94% -1.45% -36.11% 92.86% 64.71% -87.41% -
  Horiz. % 32.22% 25.19% 25.56% 40.00% 20.74% 12.59% 100.00%
P/EPS -5.00 76.08 52.78 64.29 142.86 4.94 26.07 -
  YoY % -106.57% 44.15% -17.90% -55.00% 2,791.90% -81.05% -
  Horiz. % -19.18% 291.83% 202.45% 246.61% 547.99% 18.95% 100.00%
EY -20.00 1.31 1.89 1.56 0.70 20.25 3.84 -
  YoY % -1,626.72% -30.69% 21.15% 122.86% -96.54% 427.34% -
  Horiz. % -520.83% 34.11% 49.22% 40.62% 18.23% 527.34% 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 0.17 0.31 0.26 0.23 0.34 0.33 1.03 -25.92%
  YoY % -45.16% 19.23% 13.04% -32.35% 3.03% -67.96% -
  Horiz. % 16.50% 30.10% 25.24% 22.33% 33.01% 32.04% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers