Highlights

[PWORTH] YoY Quarter Result on 2011-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     206.63%    YoY -     161.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 36,540 33,982 80,230 111,247 155,887 114,604 112,898 -17.13%
  YoY % 7.53% -57.64% -27.88% -28.64% 36.02% 1.51% -
  Horiz. % 32.37% 30.10% 71.06% 98.54% 138.08% 101.51% 100.00%
PBT -1,237 -19,657 -228 1,541 648 716 7,445 -
  YoY % 93.71% -8,521.49% -114.80% 137.81% -9.50% -90.38% -
  Horiz. % -16.62% -264.03% -3.06% 20.70% 8.70% 9.62% 100.00%
Tax -230 -898 344 -14 -64 124 -919 -20.61%
  YoY % 74.39% -361.05% 2,557.14% 78.12% -151.61% 113.49% -
  Horiz. % 25.03% 97.71% -37.43% 1.52% 6.96% -13.49% 100.00%
NP -1,467 -20,555 116 1,527 584 840 6,526 -
  YoY % 92.86% -17,819.83% -92.40% 161.47% -30.48% -87.13% -
  Horiz. % -22.48% -314.97% 1.78% 23.40% 8.95% 12.87% 100.00%
NP to SH -1,565 -20,477 77 1,527 584 986 5,676 -
  YoY % 92.36% -26,693.51% -94.96% 161.47% -40.77% -82.63% -
  Horiz. % -27.57% -360.76% 1.36% 26.90% 10.29% 17.37% 100.00%
Tax Rate - % - % - % 0.91 % 9.88 % -17.32 % 12.34 % -
  YoY % 0.00% 0.00% 0.00% -90.79% 157.04% -240.36% -
  Horiz. % 0.00% 0.00% 0.00% 7.37% 80.06% -140.36% 100.00%
Total Cost 38,007 54,537 80,114 109,720 155,303 113,764 106,372 -15.76%
  YoY % -30.31% -31.93% -26.98% -29.35% 36.51% 6.95% -
  Horiz. % 35.73% 51.27% 75.31% 103.15% 146.00% 106.95% 100.00%
Net Worth 152,587 230,995 286,825 268,604 248,895 242,391 221,804 -6.04%
  YoY % -33.94% -19.46% 6.78% 7.92% 2.68% 9.28% -
  Horiz. % 68.79% 104.14% 129.31% 121.10% 112.21% 109.28% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 152,587 230,995 286,825 268,604 248,895 242,391 221,804 -6.04%
  YoY % -33.94% -19.46% 6.78% 7.92% 2.68% 9.28% -
  Horiz. % 68.79% 104.14% 129.31% 121.10% 112.21% 109.28% 100.00%
NOSH 195,624 173,681 192,500 183,975 139,047 136,944 137,766 6.02%
  YoY % 12.63% -9.78% 4.63% 32.31% 1.54% -0.60% -
  Horiz. % 142.00% 126.07% 139.73% 133.54% 100.93% 99.40% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -4.01 % -60.49 % 0.14 % 1.37 % 0.37 % 0.73 % 5.78 % -
  YoY % 93.37% -43,307.14% -89.78% 270.27% -49.32% -87.37% -
  Horiz. % -69.38% -1,046.54% 2.42% 23.70% 6.40% 12.63% 100.00%
ROE -1.03 % -8.86 % 0.03 % 0.57 % 0.23 % 0.41 % 2.56 % -
  YoY % 88.37% -29,633.33% -94.74% 147.83% -43.90% -83.98% -
  Horiz. % -40.23% -346.09% 1.17% 22.27% 8.98% 16.02% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.68 19.57 41.68 60.47 112.11 83.69 81.95 -21.83%
  YoY % -4.55% -53.05% -31.07% -46.06% 33.96% 2.12% -
  Horiz. % 22.79% 23.88% 50.86% 73.79% 136.80% 102.12% 100.00%
EPS -0.80 -11.79 0.04 0.83 0.42 0.72 4.12 -
  YoY % 93.21% -29,575.00% -95.18% 97.62% -41.67% -82.52% -
  Horiz. % -19.42% -286.17% 0.97% 20.15% 10.19% 17.48% 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 0.7800 1.3300 1.4900 1.4600 1.7900 1.7700 1.6100 -11.37%
  YoY % -41.35% -10.74% 2.05% -18.44% 1.13% 9.94% -
  Horiz. % 48.45% 82.61% 92.55% 90.68% 111.18% 109.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,294,922
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.85 0.79 1.87 2.59 3.63 2.67 2.63 -17.15%
  YoY % 7.59% -57.75% -27.80% -28.65% 35.96% 1.52% -
  Horiz. % 32.32% 30.04% 71.10% 98.48% 138.02% 101.52% 100.00%
EPS -0.04 -0.48 0.00 0.04 0.01 0.02 0.13 -
  YoY % 91.67% 0.00% 0.00% 300.00% -50.00% -84.62% -
  Horiz. % -30.77% -369.23% 0.00% 30.77% 7.69% 15.38% 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 0.0355 0.0538 0.0668 0.0625 0.0580 0.0564 0.0516 -6.04%
  YoY % -34.01% -19.46% 6.88% 7.76% 2.84% 9.30% -
  Horiz. % 68.80% 104.26% 129.46% 121.12% 112.40% 109.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2000 0.2800 0.4000 0.7300 0.5200 0.4500 0.6500 -
P/RPS 1.07 1.43 0.96 1.21 0.46 0.54 0.79 5.18%
  YoY % -25.17% 48.96% -20.66% 163.04% -14.81% -31.65% -
  Horiz. % 135.44% 181.01% 121.52% 153.16% 58.23% 68.35% 100.00%
P/EPS -25.00 -2.37 1,000.00 87.95 123.81 62.50 15.78 -
  YoY % -954.85% -100.24% 1,037.01% -28.96% 98.10% 296.07% -
  Horiz. % -158.43% -15.02% 6,337.14% 557.35% 784.60% 396.07% 100.00%
EY -4.00 -42.11 0.10 1.14 0.81 1.60 6.34 -
  YoY % 90.50% -42,210.00% -91.23% 40.74% -49.38% -74.76% -
  Horiz. % -63.09% -664.20% 1.58% 17.98% 12.78% 25.24% 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 0.26 0.21 0.27 0.50 0.29 0.25 0.40 -6.92%
  YoY % 23.81% -22.22% -46.00% 72.41% 16.00% -37.50% -
  Horiz. % 65.00% 52.50% 67.50% 125.00% 72.50% 62.50% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 23/05/12 24/05/11 26/05/10 22/05/09 03/06/08 -
Price 0.1700 0.2700 0.3700 0.6000 0.4400 0.5800 0.7600 -
P/RPS 0.91 1.38 0.89 0.99 0.39 0.69 0.93 -0.36%
  YoY % -34.06% 55.06% -10.10% 153.85% -43.48% -25.81% -
  Horiz. % 97.85% 148.39% 95.70% 106.45% 41.94% 74.19% 100.00%
P/EPS -21.25 -2.29 925.00 72.29 104.76 80.56 18.45 -
  YoY % -827.95% -100.25% 1,179.57% -30.99% 30.04% 336.64% -
  Horiz. % -115.18% -12.41% 5,013.55% 391.82% 567.80% 436.64% 100.00%
EY -4.71 -43.67 0.11 1.38 0.95 1.24 5.42 -
  YoY % 89.21% -39,800.00% -92.03% 45.26% -23.39% -77.12% -
  Horiz. % -86.90% -805.72% 2.03% 25.46% 17.53% 22.88% 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 0.22 0.20 0.25 0.41 0.25 0.33 0.47 -11.88%
  YoY % 10.00% -20.00% -39.02% 64.00% -24.24% -29.79% -
  Horiz. % 46.81% 42.55% 53.19% 87.23% 53.19% 70.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers