Highlights

[PWORTH] YoY Quarter Result on 2010-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     81.93%    YoY -     -40.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 33,982 80,230 111,247 155,887 114,604 112,898 132,274 -20.25%
  YoY % -57.64% -27.88% -28.64% 36.02% 1.51% -14.65% -
  Horiz. % 25.69% 60.65% 84.10% 117.85% 86.64% 85.35% 100.00%
PBT -19,657 -228 1,541 648 716 7,445 4,867 -
  YoY % -8,521.49% -114.80% 137.81% -9.50% -90.38% 52.97% -
  Horiz. % -403.88% -4.68% 31.66% 13.31% 14.71% 152.97% 100.00%
Tax -898 344 -14 -64 124 -919 912 -
  YoY % -361.05% 2,557.14% 78.12% -151.61% 113.49% -200.77% -
  Horiz. % -98.46% 37.72% -1.54% -7.02% 13.60% -100.77% 100.00%
NP -20,555 116 1,527 584 840 6,526 5,779 -
  YoY % -17,819.83% -92.40% 161.47% -30.48% -87.13% 12.93% -
  Horiz. % -355.68% 2.01% 26.42% 10.11% 14.54% 112.93% 100.00%
NP to SH -20,477 77 1,527 584 986 5,676 5,779 -
  YoY % -26,693.51% -94.96% 161.47% -40.77% -82.63% -1.78% -
  Horiz. % -354.33% 1.33% 26.42% 10.11% 17.06% 98.22% 100.00%
Tax Rate - % - % 0.91 % 9.88 % -17.32 % 12.34 % -18.74 % -
  YoY % 0.00% 0.00% -90.79% 157.04% -240.36% 165.85% -
  Horiz. % 0.00% 0.00% -4.86% -52.72% 92.42% -65.85% 100.00%
Total Cost 54,537 80,114 109,720 155,303 113,764 106,372 126,495 -13.07%
  YoY % -31.93% -26.98% -29.35% 36.51% 6.95% -15.91% -
  Horiz. % 43.11% 63.33% 86.74% 122.77% 89.94% 84.09% 100.00%
Net Worth 230,995 286,825 268,604 248,895 242,391 221,804 212,378 1.41%
  YoY % -19.46% 6.78% 7.92% 2.68% 9.28% 4.44% -
  Horiz. % 108.77% 135.05% 126.47% 117.19% 114.13% 104.44% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 230,995 286,825 268,604 248,895 242,391 221,804 212,378 1.41%
  YoY % -19.46% 6.78% 7.92% 2.68% 9.28% 4.44% -
  Horiz. % 108.77% 135.05% 126.47% 117.19% 114.13% 104.44% 100.00%
NOSH 173,681 192,500 183,975 139,047 136,944 137,766 144,475 3.11%
  YoY % -9.78% 4.63% 32.31% 1.54% -0.60% -4.64% -
  Horiz. % 120.22% 133.24% 127.34% 96.24% 94.79% 95.36% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -60.49 % 0.14 % 1.37 % 0.37 % 0.73 % 5.78 % 4.37 % -
  YoY % -43,307.14% -89.78% 270.27% -49.32% -87.37% 32.27% -
  Horiz. % -1,384.21% 3.20% 31.35% 8.47% 16.70% 132.27% 100.00%
ROE -8.86 % 0.03 % 0.57 % 0.23 % 0.41 % 2.56 % 2.72 % -
  YoY % -29,633.33% -94.74% 147.83% -43.90% -83.98% -5.88% -
  Horiz. % -325.74% 1.10% 20.96% 8.46% 15.07% 94.12% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.57 41.68 60.47 112.11 83.69 81.95 91.55 -22.66%
  YoY % -53.05% -31.07% -46.06% 33.96% 2.12% -10.49% -
  Horiz. % 21.38% 45.53% 66.05% 122.46% 91.41% 89.51% 100.00%
EPS -11.79 0.04 0.83 0.42 0.72 4.12 4.00 -
  YoY % -29,575.00% -95.18% 97.62% -41.67% -82.52% 3.00% -
  Horiz. % -294.75% 1.00% 20.75% 10.50% 18.00% 103.00% 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 1.3300 1.4900 1.4600 1.7900 1.7700 1.6100 1.4700 -1.65%
  YoY % -10.74% 2.05% -18.44% 1.13% 9.94% 9.52% -
  Horiz. % 90.48% 101.36% 99.32% 121.77% 120.41% 109.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.83 1.96 2.72 3.81 2.80 2.76 3.23 -20.25%
  YoY % -57.65% -27.94% -28.61% 36.07% 1.45% -14.55% -
  Horiz. % 25.70% 60.68% 84.21% 117.96% 86.69% 85.45% 100.00%
EPS -0.50 0.00 0.04 0.01 0.02 0.14 0.14 -
  YoY % 0.00% 0.00% 300.00% -50.00% -85.71% 0.00% -
  Horiz. % -357.14% 0.00% 28.57% 7.14% 14.29% 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 0.0564 0.0700 0.0656 0.0608 0.0592 0.0542 0.0519 1.39%
  YoY % -19.43% 6.71% 7.89% 2.70% 9.23% 4.43% -
  Horiz. % 108.67% 134.87% 126.40% 117.15% 114.07% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2800 0.4000 0.7300 0.5200 0.4500 0.6500 0.9600 -
P/RPS 1.43 0.96 1.21 0.46 0.54 0.79 1.05 5.28%
  YoY % 48.96% -20.66% 163.04% -14.81% -31.65% -24.76% -
  Horiz. % 136.19% 91.43% 115.24% 43.81% 51.43% 75.24% 100.00%
P/EPS -2.37 1,000.00 87.95 123.81 62.50 15.78 24.00 -
  YoY % -100.24% 1,037.01% -28.96% 98.10% 296.07% -34.25% -
  Horiz. % -9.88% 4,166.67% 366.46% 515.88% 260.42% 65.75% 100.00%
EY -42.11 0.10 1.14 0.81 1.60 6.34 4.17 -
  YoY % -42,210.00% -91.23% 40.74% -49.38% -74.76% 52.04% -
  Horiz. % -1,009.83% 2.40% 27.34% 19.42% 38.37% 152.04% 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 0.21 0.27 0.50 0.29 0.25 0.40 0.65 -17.15%
  YoY % -22.22% -46.00% 72.41% 16.00% -37.50% -38.46% -
  Horiz. % 32.31% 41.54% 76.92% 44.62% 38.46% 61.54% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 23/05/12 24/05/11 26/05/10 22/05/09 03/06/08 28/05/07 -
Price 0.2700 0.3700 0.6000 0.4400 0.5800 0.7600 0.8200 -
P/RPS 1.38 0.89 0.99 0.39 0.69 0.93 0.90 7.38%
  YoY % 55.06% -10.10% 153.85% -43.48% -25.81% 3.33% -
  Horiz. % 153.33% 98.89% 110.00% 43.33% 76.67% 103.33% 100.00%
P/EPS -2.29 925.00 72.29 104.76 80.56 18.45 20.50 -
  YoY % -100.25% 1,179.57% -30.99% 30.04% 336.64% -10.00% -
  Horiz. % -11.17% 4,512.20% 352.63% 511.02% 392.98% 90.00% 100.00%
EY -43.67 0.11 1.38 0.95 1.24 5.42 4.88 -
  YoY % -39,800.00% -92.03% 45.26% -23.39% -77.12% 11.07% -
  Horiz. % -894.88% 2.25% 28.28% 19.47% 25.41% 111.07% 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 0.25 0.41 0.25 0.33 0.47 0.56 -15.76%
  YoY % -20.00% -39.02% 64.00% -24.24% -29.79% -16.07% -
  Horiz. % 35.71% 44.64% 73.21% 44.64% 58.93% 83.93% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. The Bonuses of Airasia Windfall Profit
7. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers