Highlights

[PWORTH] YoY Quarter Result on 2012-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 12-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     894.81%    YoY -     -43.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 51,572 33,988 42,824 85,663 102,633 78,434 147,041 -16.02%
  YoY % 51.74% -20.63% -50.01% -16.53% 30.85% -46.66% -
  Horiz. % 35.07% 23.11% 29.12% 58.26% 69.80% 53.34% 100.00%
PBT -2,046 518 -12,254 -2,526 1,953 1,204 452 -
  YoY % -494.98% 104.23% -385.11% -229.34% 62.21% 166.37% -
  Horiz. % -452.65% 114.60% -2,711.06% -558.85% 432.08% 266.37% 100.00%
Tax 2,211 -509 4,679 3,203 -605 117 436 31.06%
  YoY % 534.38% -110.88% 46.08% 629.42% -617.09% -73.17% -
  Horiz. % 507.11% -116.74% 1,073.17% 734.63% -138.76% 26.83% 100.00%
NP 165 9 -7,575 677 1,348 1,321 888 -24.45%
  YoY % 1,733.33% 100.12% -1,218.91% -49.78% 2.04% 48.76% -
  Horiz. % 18.58% 1.01% -853.04% 76.24% 151.80% 148.76% 100.00%
NP to SH 632 14 -7,461 766 1,348 1,314 581 1.41%
  YoY % 4,414.29% 100.19% -1,074.02% -43.18% 2.59% 126.16% -
  Horiz. % 108.78% 2.41% -1,284.17% 131.84% 232.01% 226.16% 100.00%
Tax Rate - % 98.26 % - % - % 30.98 % -9.72 % -96.46 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 418.72% 89.92% -
  Horiz. % 0.00% -101.87% 0.00% 0.00% -32.12% 10.08% 100.00%
Total Cost 51,407 33,979 50,399 84,986 101,285 77,113 146,153 -15.98%
  YoY % 51.29% -32.58% -40.70% -16.09% 31.35% -47.24% -
  Horiz. % 35.17% 23.25% 34.48% 58.15% 69.30% 52.76% 100.00%
Net Worth 220,479 146,718 222,094 187,999 278,961 364,165 246,233 -1.82%
  YoY % 50.27% -33.94% 18.14% -32.61% -23.40% 47.89% -
  Horiz. % 89.54% 59.59% 90.20% 76.35% 113.29% 147.89% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 220,479 146,718 222,094 187,999 278,961 364,165 246,233 -1.82%
  YoY % 50.27% -33.94% 18.14% -32.61% -23.40% 47.89% -
  Horiz. % 89.54% 59.59% 90.20% 76.35% 113.29% 147.89% 100.00%
NOSH 423,999 195,624 173,511 187,999 187,222 187,714 138,333 20.51%
  YoY % 116.74% 12.74% -7.71% 0.42% -0.26% 35.70% -
  Horiz. % 306.51% 141.42% 125.43% 135.90% 135.34% 135.70% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.32 % 0.03 % -17.69 % 0.79 % 1.31 % 1.68 % 0.60 % -9.94%
  YoY % 966.67% 100.17% -2,339.24% -39.69% -22.02% 180.00% -
  Horiz. % 53.33% 5.00% -2,948.33% 131.67% 218.33% 280.00% 100.00%
ROE 0.29 % 0.01 % -3.36 % 0.41 % 0.48 % 0.36 % 0.24 % 3.20%
  YoY % 2,800.00% 100.30% -919.51% -14.58% 33.33% 50.00% -
  Horiz. % 120.83% 4.17% -1,400.00% 170.83% 200.00% 150.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.16 17.37 24.68 45.57 54.82 41.78 106.29 -30.31%
  YoY % -29.99% -29.62% -45.84% -16.87% 31.21% -60.69% -
  Horiz. % 11.44% 16.34% 23.22% 42.87% 51.58% 39.31% 100.00%
EPS 0.14 0.00 -4.30 0.42 0.72 0.70 0.42 -16.72%
  YoY % 0.00% 0.00% -1,123.81% -41.67% 2.86% 66.67% -
  Horiz. % 33.33% 0.00% -1,023.81% 100.00% 171.43% 166.67% 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 0.5200 0.7500 1.2800 1.0000 1.4900 1.9400 1.7800 -18.53%
  YoY % -30.67% -41.41% 28.00% -32.89% -23.20% 8.99% -
  Horiz. % 29.21% 42.13% 71.91% 56.18% 83.71% 108.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.26 0.83 1.05 2.09 2.51 1.92 3.59 -16.01%
  YoY % 51.81% -20.95% -49.76% -16.73% 30.73% -46.52% -
  Horiz. % 35.10% 23.12% 29.25% 58.22% 69.92% 53.48% 100.00%
EPS 0.02 0.00 -0.18 0.02 0.03 0.03 0.01 12.24%
  YoY % 0.00% 0.00% -1,000.00% -33.33% 0.00% 200.00% -
  Horiz. % 200.00% 0.00% -1,800.00% 200.00% 300.00% 300.00% 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 0.0538 0.0358 0.0542 0.0459 0.0681 0.0889 0.0601 -1.83%
  YoY % 50.28% -33.95% 18.08% -32.60% -23.40% 47.92% -
  Horiz. % 89.52% 59.57% 90.18% 76.37% 113.31% 147.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1600 0.2200 0.2150 0.3500 0.5000 0.4400 0.6600 -
P/RPS 1.32 1.27 0.87 0.77 0.91 1.05 0.62 13.42%
  YoY % 3.94% 45.98% 12.99% -15.38% -13.33% 69.35% -
  Horiz. % 212.90% 204.84% 140.32% 124.19% 146.77% 169.35% 100.00%
P/EPS 107.34 3,074.11 -5.00 85.90 69.44 62.86 157.14 -6.15%
  YoY % -96.51% 61,582.20% -105.82% 23.70% 10.47% -60.00% -
  Horiz. % 68.31% 1,956.29% -3.18% 54.66% 44.19% 40.00% 100.00%
EY 0.93 0.03 -20.00 1.16 1.44 1.59 0.64 6.42%
  YoY % 3,000.00% 100.15% -1,824.14% -19.44% -9.43% 148.44% -
  Horiz. % 145.31% 4.69% -3,125.00% 181.25% 225.00% 248.44% 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 0.31 0.29 0.17 0.35 0.34 0.23 0.37 -2.90%
  YoY % 6.90% 70.59% -51.43% 2.94% 47.83% -37.84% -
  Horiz. % 83.78% 78.38% 45.95% 94.59% 91.89% 62.16% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 12/09/12 26/08/11 27/08/10 28/08/09 -
Price 0.1200 0.2500 0.2150 0.3100 0.3800 0.4500 0.6000 -
P/RPS 0.99 1.44 0.87 0.68 0.69 1.08 0.56 9.96%
  YoY % -31.25% 65.52% 27.94% -1.45% -36.11% 92.86% -
  Horiz. % 176.79% 257.14% 155.36% 121.43% 123.21% 192.86% 100.00%
P/EPS 80.51 3,493.30 -5.00 76.08 52.78 64.29 142.86 -9.11%
  YoY % -97.70% 69,966.00% -106.57% 44.15% -17.90% -55.00% -
  Horiz. % 56.36% 2,445.26% -3.50% 53.25% 36.95% 45.00% 100.00%
EY 1.24 0.03 -20.00 1.31 1.89 1.56 0.70 9.99%
  YoY % 4,033.33% 100.15% -1,626.72% -30.69% 21.15% 122.86% -
  Horiz. % 177.14% 4.29% -2,857.14% 187.14% 270.00% 222.86% 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 0.33 0.17 0.31 0.26 0.23 0.34 -6.30%
  YoY % -30.30% 94.12% -45.16% 19.23% 13.04% -32.35% -
  Horiz. % 67.65% 97.06% 50.00% 91.18% 76.47% 67.65% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers