Highlights

[PWORTH] YoY Quarter Result on 2012-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -248.43%    YoY -     -7,526.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 46,115 47,009 50,336 55,621 81,219 104,194 117,776 -14.46%
  YoY % -1.90% -6.61% -9.50% -31.52% -22.05% -11.53% -
  Horiz. % 39.15% 39.91% 42.74% 47.23% 68.96% 88.47% 100.00%
PBT 378 229 -6,447 -21,271 482 526 381 -0.13%
  YoY % 65.07% 103.55% 69.69% -4,513.07% -8.37% 38.06% -
  Horiz. % 99.21% 60.10% -1,692.13% -5,582.94% 126.51% 138.06% 100.00%
Tax -9 103 103 -303 -176 -18 -49 -24.60%
  YoY % -108.74% 0.00% 133.99% -72.16% -877.78% 63.27% -
  Horiz. % 18.37% -210.20% -210.20% 618.37% 359.18% 36.73% 100.00%
NP 369 332 -6,344 -21,574 306 508 332 1.78%
  YoY % 11.14% 105.23% 70.59% -7,150.33% -39.76% 53.01% -
  Horiz. % 111.14% 100.00% -1,910.84% -6,498.19% 92.17% 153.01% 100.00%
NP to SH 366 360 -6,278 -21,463 289 498 321 2.21%
  YoY % 1.67% 105.73% 70.75% -7,526.64% -41.97% 55.14% -
  Horiz. % 114.02% 112.15% -1,955.76% -6,686.29% 90.03% 155.14% 100.00%
Tax Rate 2.38 % -44.98 % - % - % 36.51 % 3.42 % 12.86 % -24.50%
  YoY % 105.29% 0.00% 0.00% 0.00% 967.54% -73.41% -
  Horiz. % 18.51% -349.77% 0.00% 0.00% 283.90% 26.59% 100.00%
Total Cost 45,746 46,677 56,680 77,195 80,913 103,686 117,444 -14.54%
  YoY % -1.99% -17.65% -26.58% -4.60% -21.96% -11.71% -
  Horiz. % 38.95% 39.74% 48.26% 65.73% 68.89% 88.29% 100.00%
Net Worth 245,742 239,999 210,426 251,790 269,131 267,444 248,426 -0.18%
  YoY % 2.39% 14.05% -16.43% -6.44% 0.63% 7.66% -
  Horiz. % 98.92% 96.61% 84.70% 101.35% 108.33% 107.66% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 245,742 239,999 210,426 251,790 269,131 267,444 248,426 -0.18%
  YoY % 2.39% 14.05% -16.43% -6.44% 0.63% 7.66% -
  Horiz. % 98.92% 96.61% 84.70% 101.35% 108.33% 107.66% 100.00%
NOSH 522,857 399,999 173,905 173,648 180,625 184,444 139,565 24.61%
  YoY % 30.71% 130.01% 0.15% -3.86% -2.07% 32.16% -
  Horiz. % 374.63% 286.60% 124.61% 124.42% 129.42% 132.16% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.80 % 0.71 % -12.60 % -38.79 % 0.38 % 0.49 % 0.28 % 19.11%
  YoY % 12.68% 105.63% 67.52% -10,307.90% -22.45% 75.00% -
  Horiz. % 285.71% 253.57% -4,500.00% -13,853.57% 135.71% 175.00% 100.00%
ROE 0.15 % 0.15 % -2.98 % -8.52 % 0.11 % 0.19 % 0.13 % 2.41%
  YoY % 0.00% 105.03% 65.02% -7,845.45% -42.11% 46.15% -
  Horiz. % 115.38% 115.38% -2,292.31% -6,553.85% 84.62% 146.15% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.82 11.75 28.94 32.03 44.97 56.49 84.39 -31.36%
  YoY % -24.94% -59.40% -9.65% -28.77% -20.39% -33.06% -
  Horiz. % 10.45% 13.92% 34.29% 37.95% 53.29% 66.94% 100.00%
EPS 0.07 0.09 -3.61 -12.36 0.16 0.27 0.23 -17.98%
  YoY % -22.22% 102.49% 70.79% -7,825.00% -40.74% 17.39% -
  Horiz. % 30.43% 39.13% -1,569.57% -5,373.91% 69.57% 117.39% 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 0.4700 0.6000 1.2100 1.4500 1.4900 1.4500 1.7800 -19.90%
  YoY % -21.67% -50.41% -16.55% -2.68% 2.76% -18.54% -
  Horiz. % 26.40% 33.71% 67.98% 81.46% 83.71% 81.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.13 1.15 1.23 1.36 1.98 2.54 2.88 -14.43%
  YoY % -1.74% -6.50% -9.56% -31.31% -22.05% -11.81% -
  Horiz. % 39.24% 39.93% 42.71% 47.22% 68.75% 88.19% 100.00%
EPS 0.01 0.01 -0.15 -0.52 0.01 0.01 0.01 -
  YoY % 0.00% 106.67% 71.15% -5,300.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% -1,500.00% -5,200.00% 100.00% 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 0.0600 0.0586 0.0514 0.0615 0.0657 0.0653 0.0607 -0.19%
  YoY % 2.39% 14.01% -16.42% -6.39% 0.61% 7.58% -
  Horiz. % 98.85% 96.54% 84.68% 101.32% 108.24% 107.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1600 0.1700 0.2300 0.2900 0.4000 0.6000 0.4700 -
P/RPS 1.81 1.45 0.79 0.91 0.89 1.06 0.56 21.58%
  YoY % 24.83% 83.54% -13.19% 2.25% -16.04% 89.29% -
  Horiz. % 323.21% 258.93% 141.07% 162.50% 158.93% 189.29% 100.00%
P/EPS 228.57 188.89 -6.37 -2.35 250.00 222.22 204.35 1.88%
  YoY % 21.01% 3,065.31% -171.06% -100.94% 12.50% 8.74% -
  Horiz. % 111.85% 92.43% -3.12% -1.15% 122.34% 108.74% 100.00%
EY 0.44 0.53 -15.70 -42.62 0.40 0.45 0.49 -1.78%
  YoY % -16.98% 103.38% 63.16% -10,755.00% -11.11% -8.16% -
  Horiz. % 89.80% 108.16% -3,204.08% -8,697.96% 81.63% 91.84% 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 0.34 0.28 0.19 0.20 0.27 0.41 0.26 4.57%
  YoY % 21.43% 47.37% -5.00% -25.93% -34.15% 57.69% -
  Horiz. % 130.77% 107.69% 73.08% 76.92% 103.85% 157.69% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 28/02/11 24/02/10 -
Price 0.1150 0.1850 0.2000 0.2900 0.4300 0.5300 0.5000 -
P/RPS 1.30 1.57 0.69 0.91 0.96 0.94 0.59 14.07%
  YoY % -17.20% 127.54% -24.18% -5.21% 2.13% 59.32% -
  Horiz. % 220.34% 266.10% 116.95% 154.24% 162.71% 159.32% 100.00%
P/EPS 164.29 205.56 -5.54 -2.35 268.75 196.30 217.39 -4.56%
  YoY % -20.08% 3,810.47% -135.74% -100.87% 36.91% -9.70% -
  Horiz. % 75.57% 94.56% -2.55% -1.08% 123.63% 90.30% 100.00%
EY 0.61 0.49 -18.05 -42.62 0.37 0.51 0.46 4.81%
  YoY % 24.49% 102.71% 57.65% -11,618.92% -27.45% 10.87% -
  Horiz. % 132.61% 106.52% -3,923.91% -9,265.22% 80.43% 110.87% 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 0.17 0.20 0.29 0.37 0.28 -2.54%
  YoY % -22.58% 82.35% -15.00% -31.03% -21.62% 32.14% -
  Horiz. % 85.71% 110.71% 60.71% 71.43% 103.57% 132.14% 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