Highlights

[PWORTH] YoY Quarter Result on 2014-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     100.89%    YoY -     100.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 59,204 48,759 51,572 33,988 42,824 85,663 102,633 -8.75%
  YoY % 21.42% -5.45% 51.74% -20.63% -50.01% -16.53% -
  Horiz. % 57.69% 47.51% 50.25% 33.12% 41.73% 83.47% 100.00%
PBT 11 659 -2,046 518 -12,254 -2,526 1,953 -57.79%
  YoY % -98.33% 132.21% -494.98% 104.23% -385.11% -229.34% -
  Horiz. % 0.56% 33.74% -104.76% 26.52% -627.44% -129.34% 100.00%
Tax 3,023 -385 2,211 -509 4,679 3,203 -605 -
  YoY % 885.19% -117.41% 534.38% -110.88% 46.08% 629.42% -
  Horiz. % -499.67% 63.64% -365.45% 84.13% -773.39% -529.42% 100.00%
NP 3,034 274 165 9 -7,575 677 1,348 14.46%
  YoY % 1,007.30% 66.06% 1,733.33% 100.12% -1,218.91% -49.78% -
  Horiz. % 225.07% 20.33% 12.24% 0.67% -561.94% 50.22% 100.00%
NP to SH 3,059 186 632 14 -7,461 766 1,348 14.62%
  YoY % 1,544.62% -70.57% 4,414.29% 100.19% -1,074.02% -43.18% -
  Horiz. % 226.93% 13.80% 46.88% 1.04% -553.49% 56.82% 100.00%
Tax Rate -27,481.82 % 58.42 % - % 98.26 % - % - % 30.98 % -
  YoY % -47,141.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -88,708.27% 188.57% 0.00% 317.17% 0.00% 0.00% 100.00%
Total Cost 56,170 48,485 51,407 33,979 50,399 84,986 101,285 -9.35%
  YoY % 15.85% -5.68% 51.29% -32.58% -40.70% -16.09% -
  Horiz. % 55.46% 47.87% 50.75% 33.55% 49.76% 83.91% 100.00%
Net Worth 347,899 260,399 220,479 146,718 222,094 187,999 278,961 3.75%
  YoY % 33.60% 18.11% 50.27% -33.94% 18.14% -32.61% -
  Horiz. % 124.71% 93.35% 79.04% 52.59% 79.61% 67.39% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 347,899 260,399 220,479 146,718 222,094 187,999 278,961 3.75%
  YoY % 33.60% 18.11% 50.27% -33.94% 18.14% -32.61% -
  Horiz. % 124.71% 93.35% 79.04% 52.59% 79.61% 67.39% 100.00%
NOSH 790,680 620,000 423,999 195,624 173,511 187,999 187,222 27.11%
  YoY % 27.53% 46.23% 116.74% 12.74% -7.71% 0.42% -
  Horiz. % 422.32% 331.16% 226.47% 104.49% 92.68% 100.42% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.12 % 0.56 % 0.32 % 0.03 % -17.69 % 0.79 % 1.31 % 25.48%
  YoY % 814.29% 75.00% 966.67% 100.17% -2,339.24% -39.69% -
  Horiz. % 390.84% 42.75% 24.43% 2.29% -1,350.38% 60.31% 100.00%
ROE 0.88 % 0.07 % 0.29 % 0.01 % -3.36 % 0.41 % 0.48 % 10.62%
  YoY % 1,157.14% -75.86% 2,800.00% 100.30% -919.51% -14.58% -
  Horiz. % 183.33% 14.58% 60.42% 2.08% -700.00% 85.42% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.49 7.86 12.16 17.37 24.68 45.57 54.82 -28.21%
  YoY % -4.71% -35.36% -29.99% -29.62% -45.84% -16.87% -
  Horiz. % 13.66% 14.34% 22.18% 31.69% 45.02% 83.13% 100.00%
EPS 0.39 0.03 0.14 0.00 -4.30 0.42 0.72 -9.71%
  YoY % 1,200.00% -78.57% 0.00% 0.00% -1,123.81% -41.67% -
  Horiz. % 54.17% 4.17% 19.44% 0.00% -597.22% 58.33% 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 0.4400 0.4200 0.5200 0.7500 1.2800 1.0000 1.4900 -18.38%
  YoY % 4.76% -19.23% -30.67% -41.41% 28.00% -32.89% -
  Horiz. % 29.53% 28.19% 34.90% 50.34% 85.91% 67.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.45 1.19 1.26 0.83 1.05 2.09 2.51 -8.73%
  YoY % 21.85% -5.56% 51.81% -20.95% -49.76% -16.73% -
  Horiz. % 57.77% 47.41% 50.20% 33.07% 41.83% 83.27% 100.00%
EPS 0.07 0.00 0.02 0.00 -0.18 0.02 0.03 15.15%
  YoY % 0.00% 0.00% 0.00% 0.00% -1,000.00% -33.33% -
  Horiz. % 233.33% 0.00% 66.67% 0.00% -600.00% 66.67% 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 0.0850 0.0636 0.0538 0.0358 0.0542 0.0459 0.0681 3.76%
  YoY % 33.65% 18.22% 50.28% -33.95% 18.08% -32.60% -
  Horiz. % 124.82% 93.39% 79.00% 52.57% 79.59% 67.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2450 0.1000 0.1600 0.2200 0.2150 0.3500 0.5000 -
P/RPS 3.27 1.27 1.32 1.27 0.87 0.77 0.91 23.74%
  YoY % 157.48% -3.79% 3.94% 45.98% 12.99% -15.38% -
  Horiz. % 359.34% 139.56% 145.05% 139.56% 95.60% 84.62% 100.00%
P/EPS 63.33 333.33 107.34 3,074.11 -5.00 85.90 69.44 -1.52%
  YoY % -81.00% 210.54% -96.51% 61,582.20% -105.82% 23.70% -
  Horiz. % 91.20% 480.03% 154.58% 4,427.00% -7.20% 123.70% 100.00%
EY 1.58 0.30 0.93 0.03 -20.00 1.16 1.44 1.56%
  YoY % 426.67% -67.74% 3,000.00% 100.15% -1,824.14% -19.44% -
  Horiz. % 109.72% 20.83% 64.58% 2.08% -1,388.89% 80.56% 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 0.56 0.24 0.31 0.29 0.17 0.35 0.34 8.66%
  YoY % 133.33% -22.58% 6.90% 70.59% -51.43% 2.94% -
  Horiz. % 164.71% 70.59% 91.18% 85.29% 50.00% 102.94% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 12/09/12 26/08/11 -
Price 0.2150 0.0850 0.1200 0.2500 0.2150 0.3100 0.3800 -
P/RPS 2.87 1.08 0.99 1.44 0.87 0.68 0.69 26.79%
  YoY % 165.74% 9.09% -31.25% 65.52% 27.94% -1.45% -
  Horiz. % 415.94% 156.52% 143.48% 208.70% 126.09% 98.55% 100.00%
P/EPS 55.57 283.33 80.51 3,493.30 -5.00 76.08 52.78 0.86%
  YoY % -80.39% 251.92% -97.70% 69,966.00% -106.57% 44.15% -
  Horiz. % 105.29% 536.81% 152.54% 6,618.61% -9.47% 144.15% 100.00%
EY 1.80 0.35 1.24 0.03 -20.00 1.31 1.89 -0.81%
  YoY % 414.29% -71.77% 4,033.33% 100.15% -1,626.72% -30.69% -
  Horiz. % 95.24% 18.52% 65.61% 1.59% -1,058.20% 69.31% 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 0.49 0.20 0.23 0.33 0.17 0.31 0.26 11.13%
  YoY % 145.00% -13.04% -30.30% 94.12% -45.16% 19.23% -
  Horiz. % 188.46% 76.92% 88.46% 126.92% 65.38% 119.23% 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.
 


 

212  266  503  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.37+0.24 
 DSONIC 0.47-0.015 
 SAPNRG 0.35+0.015 
 TIGER 0.050.00 
 PESONA 0.275+0.025 
 DSONIC-WA 0.09-0.005 
 HSI-H4V 0.285-0.07 
 PRESBHD 0.51-0.03 
 HSI-C3V 0.27+0.07 
 IRIS 0.165-0.01 
Partners & Brokers