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.
 


 

392  316  489  702 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.175+0.03 
 DSONIC 0.485-0.21 
 MYEG 1.13-0.37 
 SAPNRG 0.335-0.01 
 DSONIC-WA 0.095-0.03 
 PRESBHD 0.54-0.08 
 HSI-C3V 0.20+0.005 
 K1 0.28+0.01 
 HSI-H4V 0.355-0.005 
 HSI-C3X 0.540.00 
Partners & Brokers