Highlights

[PWORTH] YoY Quarter Result on 2011-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -11.72%    YoY -     2.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 33,988 42,824 85,663 102,633 78,434 147,041 230,884 -27.32%
  YoY % -20.63% -50.01% -16.53% 30.85% -46.66% -36.31% -
  Horiz. % 14.72% 18.55% 37.10% 44.45% 33.97% 63.69% 100.00%
PBT 518 -12,254 -2,526 1,953 1,204 452 18,092 -44.67%
  YoY % 104.23% -385.11% -229.34% 62.21% 166.37% -97.50% -
  Horiz. % 2.86% -67.73% -13.96% 10.79% 6.65% 2.50% 100.00%
Tax -509 4,679 3,203 -605 117 436 -2,022 -20.53%
  YoY % -110.88% 46.08% 629.42% -617.09% -73.17% 121.56% -
  Horiz. % 25.17% -231.40% -158.41% 29.92% -5.79% -21.56% 100.00%
NP 9 -7,575 677 1,348 1,321 888 16,070 -71.27%
  YoY % 100.12% -1,218.91% -49.78% 2.04% 48.76% -94.47% -
  Horiz. % 0.06% -47.14% 4.21% 8.39% 8.22% 5.53% 100.00%
NP to SH 14 -7,461 766 1,348 1,314 581 15,911 -69.03%
  YoY % 100.19% -1,074.02% -43.18% 2.59% 126.16% -96.35% -
  Horiz. % 0.09% -46.89% 4.81% 8.47% 8.26% 3.65% 100.00%
Tax Rate 98.26 % - % - % 30.98 % -9.72 % -96.46 % 11.18 % 43.63%
  YoY % 0.00% 0.00% 0.00% 418.72% 89.92% -962.79% -
  Horiz. % 878.89% 0.00% 0.00% 277.10% -86.94% -862.79% 100.00%
Total Cost 33,979 50,399 84,986 101,285 77,113 146,153 214,814 -26.45%
  YoY % -32.58% -40.70% -16.09% 31.35% -47.24% -31.96% -
  Horiz. % 15.82% 23.46% 39.56% 47.15% 35.90% 68.04% 100.00%
Net Worth 146,718 222,094 187,999 278,961 364,165 246,233 238,527 -7.78%
  YoY % -33.94% 18.14% -32.61% -23.40% 47.89% 3.23% -
  Horiz. % 61.51% 93.11% 78.82% 116.95% 152.67% 103.23% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 146,718 222,094 187,999 278,961 364,165 246,233 238,527 -7.78%
  YoY % -33.94% 18.14% -32.61% -23.40% 47.89% 3.23% -
  Horiz. % 61.51% 93.11% 78.82% 116.95% 152.67% 103.23% 100.00%
NOSH 195,624 173,511 187,999 187,222 187,714 138,333 137,876 6.00%
  YoY % 12.74% -7.71% 0.42% -0.26% 35.70% 0.33% -
  Horiz. % 141.88% 125.85% 136.35% 135.79% 136.15% 100.33% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.03 % -17.69 % 0.79 % 1.31 % 1.68 % 0.60 % 6.96 % -59.64%
  YoY % 100.17% -2,339.24% -39.69% -22.02% 180.00% -91.38% -
  Horiz. % 0.43% -254.17% 11.35% 18.82% 24.14% 8.62% 100.00%
ROE 0.01 % -3.36 % 0.41 % 0.48 % 0.36 % 0.24 % 6.67 % -66.15%
  YoY % 100.30% -919.51% -14.58% 33.33% 50.00% -96.40% -
  Horiz. % 0.15% -50.37% 6.15% 7.20% 5.40% 3.60% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.37 24.68 45.57 54.82 41.78 106.29 167.46 -31.44%
  YoY % -29.62% -45.84% -16.87% 31.21% -60.69% -36.53% -
  Horiz. % 10.37% 14.74% 27.21% 32.74% 24.95% 63.47% 100.00%
EPS 0.00 -4.30 0.42 0.72 0.70 0.42 11.54 -
  YoY % 0.00% -1,123.81% -41.67% 2.86% 66.67% -96.36% -
  Horiz. % 0.00% -37.26% 3.64% 6.24% 6.07% 3.64% 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 0.7500 1.2800 1.0000 1.4900 1.9400 1.7800 1.7300 -13.00%
  YoY % -41.41% 28.00% -32.89% -23.20% 8.99% 2.89% -
  Horiz. % 43.35% 73.99% 57.80% 86.13% 112.14% 102.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,294,922
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.79 1.00 1.99 2.39 1.83 3.42 5.38 -27.36%
  YoY % -21.00% -49.75% -16.74% 30.60% -46.49% -36.43% -
  Horiz. % 14.68% 18.59% 36.99% 44.42% 34.01% 63.57% 100.00%
EPS 0.00 -0.17 0.02 0.03 0.03 0.01 0.37 -
  YoY % 0.00% -950.00% -33.33% 0.00% 200.00% -97.30% -
  Horiz. % 0.00% -45.95% 5.41% 8.11% 8.11% 2.70% 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 0.0342 0.0517 0.0438 0.0650 0.0848 0.0573 0.0555 -7.75%
  YoY % -33.85% 18.04% -32.62% -23.35% 47.99% 3.24% -
  Horiz. % 61.62% 93.15% 78.92% 117.12% 152.79% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2200 0.2150 0.3500 0.5000 0.4400 0.6600 0.6500 -
P/RPS 1.27 0.87 0.77 0.91 1.05 0.62 0.39 21.74%
  YoY % 45.98% 12.99% -15.38% -13.33% 69.35% 58.97% -
  Horiz. % 325.64% 223.08% 197.44% 233.33% 269.23% 158.97% 100.00%
P/EPS 3,074.11 -5.00 85.90 69.44 62.86 157.14 5.63 185.75%
  YoY % 61,582.20% -105.82% 23.70% 10.47% -60.00% 2,691.12% -
  Horiz. % 54,602.31% -88.81% 1,525.75% 1,233.39% 1,116.52% 2,791.12% 100.00%
EY 0.03 -20.00 1.16 1.44 1.59 0.64 17.75 -65.47%
  YoY % 100.15% -1,824.14% -19.44% -9.43% 148.44% -96.39% -
  Horiz. % 0.17% -112.68% 6.54% 8.11% 8.96% 3.61% 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 0.29 0.17 0.35 0.34 0.23 0.37 0.38 -4.40%
  YoY % 70.59% -51.43% 2.94% 47.83% -37.84% -2.63% -
  Horiz. % 76.32% 44.74% 92.11% 89.47% 60.53% 97.37% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 12/09/12 26/08/11 27/08/10 28/08/09 29/08/08 -
Price 0.2500 0.2150 0.3100 0.3800 0.4500 0.6000 0.5700 -
P/RPS 1.44 0.87 0.68 0.69 1.08 0.56 0.34 27.18%
  YoY % 65.52% 27.94% -1.45% -36.11% 92.86% 64.71% -
  Horiz. % 423.53% 255.88% 200.00% 202.94% 317.65% 164.71% 100.00%
P/EPS 3,493.30 -5.00 76.08 52.78 64.29 142.86 4.94 198.33%
  YoY % 69,966.00% -106.57% 44.15% -17.90% -55.00% 2,791.90% -
  Horiz. % 70,714.58% -101.21% 1,540.08% 1,068.42% 1,301.42% 2,891.90% 100.00%
EY 0.03 -20.00 1.31 1.89 1.56 0.70 20.25 -66.22%
  YoY % 100.15% -1,626.72% -30.69% 21.15% 122.86% -96.54% -
  Horiz. % 0.15% -98.77% 6.47% 9.33% 7.70% 3.46% 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 0.33 0.17 0.31 0.26 0.23 0.34 0.33 -
  YoY % 94.12% -45.16% 19.23% 13.04% -32.35% 3.03% -
  Horiz. % 100.00% 51.52% 93.94% 78.79% 69.70% 103.03% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

503  541  447  775 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers