Highlights

[PWORTH] YoY Quarter Result on 2012-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -73.36%    YoY -     -94.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,332 36,540 33,982 80,230 111,247 155,887 114,604 -15.62%
  YoY % 13.11% 7.53% -57.64% -27.88% -28.64% 36.02% -
  Horiz. % 36.07% 31.88% 29.65% 70.01% 97.07% 136.02% 100.00%
PBT 1,122 -1,237 -19,657 -228 1,541 648 716 7.77%
  YoY % 190.70% 93.71% -8,521.49% -114.80% 137.81% -9.50% -
  Horiz. % 156.70% -172.77% -2,745.39% -31.84% 215.22% 90.50% 100.00%
Tax -601 -230 -898 344 -14 -64 124 -
  YoY % -161.30% 74.39% -361.05% 2,557.14% 78.12% -151.61% -
  Horiz. % -484.68% -185.48% -724.19% 277.42% -11.29% -51.61% 100.00%
NP 521 -1,467 -20,555 116 1,527 584 840 -7.65%
  YoY % 135.51% 92.86% -17,819.83% -92.40% 161.47% -30.48% -
  Horiz. % 62.02% -174.64% -2,447.02% 13.81% 181.79% 69.52% 100.00%
NP to SH 558 -1,565 -20,477 77 1,527 584 986 -9.05%
  YoY % 135.65% 92.36% -26,693.51% -94.96% 161.47% -40.77% -
  Horiz. % 56.59% -158.72% -2,076.77% 7.81% 154.87% 59.23% 100.00%
Tax Rate 53.57 % - % - % - % 0.91 % 9.88 % -17.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -90.79% 157.04% -
  Horiz. % -309.30% 0.00% 0.00% 0.00% -5.25% -57.04% 100.00%
Total Cost 40,811 38,007 54,537 80,114 109,720 155,303 113,764 -15.70%
  YoY % 7.38% -30.31% -31.93% -26.98% -29.35% 36.51% -
  Horiz. % 35.87% 33.41% 47.94% 70.42% 96.45% 136.51% 100.00%
Net Worth 223,199 152,587 230,995 286,825 268,604 248,895 242,391 -1.36%
  YoY % 46.28% -33.94% -19.46% 6.78% 7.92% 2.68% -
  Horiz. % 92.08% 62.95% 95.30% 118.33% 110.81% 102.68% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 223,199 152,587 230,995 286,825 268,604 248,895 242,391 -1.36%
  YoY % 46.28% -33.94% -19.46% 6.78% 7.92% 2.68% -
  Horiz. % 92.08% 62.95% 95.30% 118.33% 110.81% 102.68% 100.00%
NOSH 398,571 195,624 173,681 192,500 183,975 139,047 136,944 19.48%
  YoY % 103.74% 12.63% -9.78% 4.63% 32.31% 1.54% -
  Horiz. % 291.05% 142.85% 126.83% 140.57% 134.34% 101.54% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.26 % -4.01 % -60.49 % 0.14 % 1.37 % 0.37 % 0.73 % 9.52%
  YoY % 131.42% 93.37% -43,307.14% -89.78% 270.27% -49.32% -
  Horiz. % 172.60% -549.32% -8,286.30% 19.18% 187.67% 50.68% 100.00%
ROE 0.25 % -1.03 % -8.86 % 0.03 % 0.57 % 0.23 % 0.41 % -7.91%
  YoY % 124.27% 88.37% -29,633.33% -94.74% 147.83% -43.90% -
  Horiz. % 60.98% -251.22% -2,160.98% 7.32% 139.02% 56.10% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.37 18.68 19.57 41.68 60.47 112.11 83.69 -29.38%
  YoY % -44.49% -4.55% -53.05% -31.07% -46.06% 33.96% -
  Horiz. % 12.39% 22.32% 23.38% 49.80% 72.25% 133.96% 100.00%
EPS 0.14 -0.80 -11.79 0.04 0.83 0.42 0.72 -23.88%
  YoY % 117.50% 93.21% -29,575.00% -95.18% 97.62% -41.67% -
  Horiz. % 19.44% -111.11% -1,637.50% 5.56% 115.28% 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 0.5600 0.7800 1.3300 1.4900 1.4600 1.7900 1.7700 -17.45%
  YoY % -28.21% -41.35% -10.74% 2.05% -18.44% 1.13% -
  Horiz. % 31.64% 44.07% 75.14% 84.18% 82.49% 101.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.01 0.89 0.83 1.96 2.72 3.81 2.80 -15.62%
  YoY % 13.48% 7.23% -57.65% -27.94% -28.61% 36.07% -
  Horiz. % 36.07% 31.79% 29.64% 70.00% 97.14% 136.07% 100.00%
EPS 0.01 -0.04 -0.50 0.00 0.04 0.01 0.02 -10.91%
  YoY % 125.00% 92.00% 0.00% 0.00% 300.00% -50.00% -
  Horiz. % 50.00% -200.00% -2,500.00% 0.00% 200.00% 50.00% 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 0.0545 0.0373 0.0564 0.0700 0.0656 0.0608 0.0592 -1.37%
  YoY % 46.11% -33.87% -19.43% 6.71% 7.89% 2.70% -
  Horiz. % 92.06% 63.01% 95.27% 118.24% 110.81% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1750 0.2000 0.2800 0.4000 0.7300 0.5200 0.4500 -
P/RPS 1.69 1.07 1.43 0.96 1.21 0.46 0.54 20.93%
  YoY % 57.94% -25.17% 48.96% -20.66% 163.04% -14.81% -
  Horiz. % 312.96% 198.15% 264.81% 177.78% 224.07% 85.19% 100.00%
P/EPS 125.00 -25.00 -2.37 1,000.00 87.95 123.81 62.50 12.24%
  YoY % 600.00% -954.85% -100.24% 1,037.01% -28.96% 98.10% -
  Horiz. % 200.00% -40.00% -3.79% 1,600.00% 140.72% 198.10% 100.00%
EY 0.80 -4.00 -42.11 0.10 1.14 0.81 1.60 -10.91%
  YoY % 120.00% 90.50% -42,210.00% -91.23% 40.74% -49.38% -
  Horiz. % 50.00% -250.00% -2,631.88% 6.25% 71.25% 50.62% 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 0.31 0.26 0.21 0.27 0.50 0.29 0.25 3.65%
  YoY % 19.23% 23.81% -22.22% -46.00% 72.41% 16.00% -
  Horiz. % 124.00% 104.00% 84.00% 108.00% 200.00% 116.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 26/05/10 22/05/09 -
Price 0.1600 0.1700 0.2700 0.3700 0.6000 0.4400 0.5800 -
P/RPS 1.54 0.91 1.38 0.89 0.99 0.39 0.69 14.31%
  YoY % 69.23% -34.06% 55.06% -10.10% 153.85% -43.48% -
  Horiz. % 223.19% 131.88% 200.00% 128.99% 143.48% 56.52% 100.00%
P/EPS 114.29 -21.25 -2.29 925.00 72.29 104.76 80.56 6.00%
  YoY % 637.84% -827.95% -100.25% 1,179.57% -30.99% 30.04% -
  Horiz. % 141.87% -26.38% -2.84% 1,148.21% 89.73% 130.04% 100.00%
EY 0.88 -4.71 -43.67 0.11 1.38 0.95 1.24 -5.55%
  YoY % 118.68% 89.21% -39,800.00% -92.03% 45.26% -23.39% -
  Horiz. % 70.97% -379.84% -3,521.77% 8.87% 111.29% 76.61% 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 0.29 0.22 0.20 0.25 0.41 0.25 0.33 -2.13%
  YoY % 31.82% 10.00% -20.00% -39.02% 64.00% -24.24% -
  Horiz. % 87.88% 66.67% 60.61% 75.76% 124.24% 75.76% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers