Highlights

[PWORTH] YoY Quarter Result on 2013-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     4.59%    YoY -     -26,693.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 24,747 41,332 36,540 33,982 80,230 111,247 155,887 -26.40%
  YoY % -40.13% 13.11% 7.53% -57.64% -27.88% -28.64% -
  Horiz. % 15.87% 26.51% 23.44% 21.80% 51.47% 71.36% 100.00%
PBT -177 1,122 -1,237 -19,657 -228 1,541 648 -
  YoY % -115.78% 190.70% 93.71% -8,521.49% -114.80% 137.81% -
  Horiz. % -27.31% 173.15% -190.90% -3,033.49% -35.19% 237.81% 100.00%
Tax 26 -601 -230 -898 344 -14 -64 -
  YoY % 104.33% -161.30% 74.39% -361.05% 2,557.14% 78.12% -
  Horiz. % -40.62% 939.06% 359.38% 1,403.12% -537.50% 21.88% 100.00%
NP -151 521 -1,467 -20,555 116 1,527 584 -
  YoY % -128.98% 135.51% 92.86% -17,819.83% -92.40% 161.47% -
  Horiz. % -25.86% 89.21% -251.20% -3,519.69% 19.86% 261.47% 100.00%
NP to SH -62 558 -1,565 -20,477 77 1,527 584 -
  YoY % -111.11% 135.65% 92.36% -26,693.51% -94.96% 161.47% -
  Horiz. % -10.62% 95.55% -267.98% -3,506.34% 13.18% 261.47% 100.00%
Tax Rate - % 53.57 % - % - % - % 0.91 % 9.88 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -90.79% -
  Horiz. % 0.00% 542.21% 0.00% 0.00% 0.00% 9.21% 100.00%
Total Cost 24,898 40,811 38,007 54,537 80,114 109,720 155,303 -26.27%
  YoY % -38.99% 7.38% -30.31% -31.93% -26.98% -29.35% -
  Horiz. % 16.03% 26.28% 24.47% 35.12% 51.59% 70.65% 100.00%
Net Worth 278,999 223,199 152,587 230,995 286,825 268,604 248,895 1.92%
  YoY % 25.00% 46.28% -33.94% -19.46% 6.78% 7.92% -
  Horiz. % 112.10% 89.68% 61.31% 92.81% 115.24% 107.92% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 278,999 223,199 152,587 230,995 286,825 268,604 248,895 1.92%
  YoY % 25.00% 46.28% -33.94% -19.46% 6.78% 7.92% -
  Horiz. % 112.10% 89.68% 61.31% 92.81% 115.24% 107.92% 100.00%
NOSH 620,000 398,571 195,624 173,681 192,500 183,975 139,047 28.26%
  YoY % 55.56% 103.74% 12.63% -9.78% 4.63% 32.31% -
  Horiz. % 445.89% 286.64% 140.69% 124.91% 138.44% 132.31% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.61 % 1.26 % -4.01 % -60.49 % 0.14 % 1.37 % 0.37 % -
  YoY % -148.41% 131.42% 93.37% -43,307.14% -89.78% 270.27% -
  Horiz. % -164.86% 340.54% -1,083.78% -16,348.65% 37.84% 370.27% 100.00%
ROE -0.02 % 0.25 % -1.03 % -8.86 % 0.03 % 0.57 % 0.23 % -
  YoY % -108.00% 124.27% 88.37% -29,633.33% -94.74% 147.83% -
  Horiz. % -8.70% 108.70% -447.83% -3,852.17% 13.04% 247.83% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.99 10.37 18.68 19.57 41.68 60.47 112.11 -42.62%
  YoY % -61.52% -44.49% -4.55% -53.05% -31.07% -46.06% -
  Horiz. % 3.56% 9.25% 16.66% 17.46% 37.18% 53.94% 100.00%
EPS -0.01 0.14 -0.80 -11.79 0.04 0.83 0.42 -
  YoY % -107.14% 117.50% 93.21% -29,575.00% -95.18% 97.62% -
  Horiz. % -2.38% 33.33% -190.48% -2,807.14% 9.52% 197.62% 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 0.4500 0.5600 0.7800 1.3300 1.4900 1.4600 1.7900 -20.54%
  YoY % -19.64% -28.21% -41.35% -10.74% 2.05% -18.44% -
  Horiz. % 25.14% 31.28% 43.58% 74.30% 83.24% 81.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.60 1.01 0.89 0.83 1.96 2.72 3.81 -26.49%
  YoY % -40.59% 13.48% 7.23% -57.65% -27.94% -28.61% -
  Horiz. % 15.75% 26.51% 23.36% 21.78% 51.44% 71.39% 100.00%
EPS 0.00 0.01 -0.04 -0.50 0.00 0.04 0.01 -
  YoY % 0.00% 125.00% 92.00% 0.00% 0.00% 300.00% -
  Horiz. % 0.00% 100.00% -400.00% -5,000.00% 0.00% 400.00% 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 0.0681 0.0545 0.0373 0.0564 0.0700 0.0656 0.0608 1.91%
  YoY % 24.95% 46.11% -33.87% -19.43% 6.71% 7.89% -
  Horiz. % 112.01% 89.64% 61.35% 92.76% 115.13% 107.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1100 0.1750 0.2000 0.2800 0.4000 0.7300 0.5200 -
P/RPS 2.76 1.69 1.07 1.43 0.96 1.21 0.46 34.76%
  YoY % 63.31% 57.94% -25.17% 48.96% -20.66% 163.04% -
  Horiz. % 600.00% 367.39% 232.61% 310.87% 208.70% 263.04% 100.00%
P/EPS -1,100.00 125.00 -25.00 -2.37 1,000.00 87.95 123.81 -
  YoY % -980.00% 600.00% -954.85% -100.24% 1,037.01% -28.96% -
  Horiz. % -888.46% 100.96% -20.19% -1.91% 807.69% 71.04% 100.00%
EY -0.09 0.80 -4.00 -42.11 0.10 1.14 0.81 -
  YoY % -111.25% 120.00% 90.50% -42,210.00% -91.23% 40.74% -
  Horiz. % -11.11% 98.77% -493.83% -5,198.77% 12.35% 140.74% 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 0.26 0.21 0.27 0.50 0.29 -3.10%
  YoY % -22.58% 19.23% 23.81% -22.22% -46.00% 72.41% -
  Horiz. % 82.76% 106.90% 89.66% 72.41% 93.10% 172.41% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 26/05/10 -
Price 0.1050 0.1600 0.1700 0.2700 0.3700 0.6000 0.4400 -
P/RPS 2.63 1.54 0.91 1.38 0.89 0.99 0.39 37.41%
  YoY % 70.78% 69.23% -34.06% 55.06% -10.10% 153.85% -
  Horiz. % 674.36% 394.87% 233.33% 353.85% 228.21% 253.85% 100.00%
P/EPS -1,050.00 114.29 -21.25 -2.29 925.00 72.29 104.76 -
  YoY % -1,018.72% 637.84% -827.95% -100.25% 1,179.57% -30.99% -
  Horiz. % -1,002.29% 109.10% -20.28% -2.19% 882.97% 69.01% 100.00%
EY -0.10 0.88 -4.71 -43.67 0.11 1.38 0.95 -
  YoY % -111.36% 118.68% 89.21% -39,800.00% -92.03% 45.26% -
  Horiz. % -10.53% 92.63% -495.79% -4,596.84% 11.58% 145.26% 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 0.23 0.29 0.22 0.20 0.25 0.41 0.25 -1.38%
  YoY % -20.69% 31.82% 10.00% -20.00% -39.02% 64.00% -
  Horiz. % 92.00% 116.00% 88.00% 80.00% 100.00% 164.00% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers