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 - 4,094,922
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.83 1.05 2.09 2.51 1.92 3.59 5.64 -27.33%
  YoY % -20.95% -49.76% -16.73% 30.73% -46.52% -36.35% -
  Horiz. % 14.72% 18.62% 37.06% 44.50% 34.04% 63.65% 100.00%
EPS 0.00 -0.18 0.02 0.03 0.03 0.01 0.39 -
  YoY % 0.00% -1,000.00% -33.33% 0.00% 200.00% -97.44% -
  Horiz. % 0.00% -46.15% 5.13% 7.69% 7.69% 2.56% 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 0.0358 0.0542 0.0459 0.0681 0.0889 0.0601 0.0582 -7.78%
  YoY % -33.95% 18.08% -32.60% -23.40% 47.92% 3.26% -
  Horiz. % 61.51% 93.13% 78.87% 117.01% 152.75% 103.26% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers