Highlights

[PWORTH] YoY Quarter Result on 2013-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     63.56%    YoY -     -1,074.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 48,759 51,572 33,988 42,824 85,663 102,633 78,434 -7.61%
  YoY % -5.45% 51.74% -20.63% -50.01% -16.53% 30.85% -
  Horiz. % 62.17% 65.75% 43.33% 54.60% 109.22% 130.85% 100.00%
PBT 659 -2,046 518 -12,254 -2,526 1,953 1,204 -9.55%
  YoY % 132.21% -494.98% 104.23% -385.11% -229.34% 62.21% -
  Horiz. % 54.73% -169.93% 43.02% -1,017.77% -209.80% 162.21% 100.00%
Tax -385 2,211 -509 4,679 3,203 -605 117 -
  YoY % -117.41% 534.38% -110.88% 46.08% 629.42% -617.09% -
  Horiz. % -329.06% 1,889.74% -435.04% 3,999.15% 2,737.61% -517.09% 100.00%
NP 274 165 9 -7,575 677 1,348 1,321 -23.04%
  YoY % 66.06% 1,733.33% 100.12% -1,218.91% -49.78% 2.04% -
  Horiz. % 20.74% 12.49% 0.68% -573.43% 51.25% 102.04% 100.00%
NP to SH 186 632 14 -7,461 766 1,348 1,314 -27.79%
  YoY % -70.57% 4,414.29% 100.19% -1,074.02% -43.18% 2.59% -
  Horiz. % 14.16% 48.10% 1.07% -567.81% 58.30% 102.59% 100.00%
Tax Rate 58.42 % - % 98.26 % - % - % 30.98 % -9.72 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 418.72% -
  Horiz. % -601.03% 0.00% -1,010.91% 0.00% 0.00% -318.72% 100.00%
Total Cost 48,485 51,407 33,979 50,399 84,986 101,285 77,113 -7.44%
  YoY % -5.68% 51.29% -32.58% -40.70% -16.09% 31.35% -
  Horiz. % 62.88% 66.66% 44.06% 65.36% 110.21% 131.35% 100.00%
Net Worth 260,399 220,479 146,718 222,094 187,999 278,961 364,165 -5.43%
  YoY % 18.11% 50.27% -33.94% 18.14% -32.61% -23.40% -
  Horiz. % 71.51% 60.54% 40.29% 60.99% 51.62% 76.60% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 260,399 220,479 146,718 222,094 187,999 278,961 364,165 -5.43%
  YoY % 18.11% 50.27% -33.94% 18.14% -32.61% -23.40% -
  Horiz. % 71.51% 60.54% 40.29% 60.99% 51.62% 76.60% 100.00%
NOSH 620,000 423,999 195,624 173,511 187,999 187,222 187,714 22.01%
  YoY % 46.23% 116.74% 12.74% -7.71% 0.42% -0.26% -
  Horiz. % 330.29% 225.88% 104.21% 92.43% 100.15% 99.74% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.56 % 0.32 % 0.03 % -17.69 % 0.79 % 1.31 % 1.68 % -16.72%
  YoY % 75.00% 966.67% 100.17% -2,339.24% -39.69% -22.02% -
  Horiz. % 33.33% 19.05% 1.79% -1,052.98% 47.02% 77.98% 100.00%
ROE 0.07 % 0.29 % 0.01 % -3.36 % 0.41 % 0.48 % 0.36 % -23.87%
  YoY % -75.86% 2,800.00% 100.30% -919.51% -14.58% 33.33% -
  Horiz. % 19.44% 80.56% 2.78% -933.33% 113.89% 133.33% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.86 12.16 17.37 24.68 45.57 54.82 41.78 -24.28%
  YoY % -35.36% -29.99% -29.62% -45.84% -16.87% 31.21% -
  Horiz. % 18.81% 29.10% 41.57% 59.07% 109.07% 131.21% 100.00%
EPS 0.03 0.14 0.00 -4.30 0.42 0.72 0.70 -40.81%
  YoY % -78.57% 0.00% 0.00% -1,123.81% -41.67% 2.86% -
  Horiz. % 4.29% 20.00% 0.00% -614.29% 60.00% 102.86% 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 0.4200 0.5200 0.7500 1.2800 1.0000 1.4900 1.9400 -22.49%
  YoY % -19.23% -30.67% -41.41% 28.00% -32.89% -23.20% -
  Horiz. % 21.65% 26.80% 38.66% 65.98% 51.55% 76.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.19 1.26 0.83 1.05 2.09 2.51 1.92 -7.66%
  YoY % -5.56% 51.81% -20.95% -49.76% -16.73% 30.73% -
  Horiz. % 61.98% 65.62% 43.23% 54.69% 108.85% 130.73% 100.00%
EPS 0.00 0.02 0.00 -0.18 0.02 0.03 0.03 -
  YoY % 0.00% 0.00% 0.00% -1,000.00% -33.33% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% -600.00% 66.67% 100.00% 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 0.0636 0.0538 0.0358 0.0542 0.0459 0.0681 0.0889 -5.42%
  YoY % 18.22% 50.28% -33.95% 18.08% -32.60% -23.40% -
  Horiz. % 71.54% 60.52% 40.27% 60.97% 51.63% 76.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1000 0.1600 0.2200 0.2150 0.3500 0.5000 0.4400 -
P/RPS 1.27 1.32 1.27 0.87 0.77 0.91 1.05 3.22%
  YoY % -3.79% 3.94% 45.98% 12.99% -15.38% -13.33% -
  Horiz. % 120.95% 125.71% 120.95% 82.86% 73.33% 86.67% 100.00%
P/EPS 333.33 107.34 3,074.11 -5.00 85.90 69.44 62.86 32.02%
  YoY % 210.54% -96.51% 61,582.20% -105.82% 23.70% 10.47% -
  Horiz. % 530.27% 170.76% 4,890.41% -7.95% 136.65% 110.47% 100.00%
EY 0.30 0.93 0.03 -20.00 1.16 1.44 1.59 -24.25%
  YoY % -67.74% 3,000.00% 100.15% -1,824.14% -19.44% -9.43% -
  Horiz. % 18.87% 58.49% 1.89% -1,257.86% 72.96% 90.57% 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 0.29 0.17 0.35 0.34 0.23 0.71%
  YoY % -22.58% 6.90% 70.59% -51.43% 2.94% 47.83% -
  Horiz. % 104.35% 134.78% 126.09% 73.91% 152.17% 147.83% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 12/09/12 26/08/11 27/08/10 -
Price 0.0850 0.1200 0.2500 0.2150 0.3100 0.3800 0.4500 -
P/RPS 1.08 0.99 1.44 0.87 0.68 0.69 1.08 -
  YoY % 9.09% -31.25% 65.52% 27.94% -1.45% -36.11% -
  Horiz. % 100.00% 91.67% 133.33% 80.56% 62.96% 63.89% 100.00%
P/EPS 283.33 80.51 3,493.30 -5.00 76.08 52.78 64.29 28.01%
  YoY % 251.92% -97.70% 69,966.00% -106.57% 44.15% -17.90% -
  Horiz. % 440.71% 125.23% 5,433.66% -7.78% 118.34% 82.10% 100.00%
EY 0.35 1.24 0.03 -20.00 1.31 1.89 1.56 -22.03%
  YoY % -71.77% 4,033.33% 100.15% -1,626.72% -30.69% 21.15% -
  Horiz. % 22.44% 79.49% 1.92% -1,282.05% 83.97% 121.15% 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 0.20 0.23 0.33 0.17 0.31 0.26 0.23 -2.30%
  YoY % -13.04% -30.30% 94.12% -45.16% 19.23% 13.04% -
  Horiz. % 86.96% 100.00% 143.48% 73.91% 134.78% 113.04% 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  309  534  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.38-0.05 
 BJLAND 0.235+0.01 
 HSI-H6P 0.19+0.03 
 JAKS 0.835+0.015 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 HSI-H6Q 0.415+0.005 
Partners & Brokers