Highlights

[PWORTH] YoY Quarter Result on 2014-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     75.07%    YoY -     92.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 43,557 24,747 41,332 36,540 33,982 80,230 111,247 -14.46%
  YoY % 76.01% -40.13% 13.11% 7.53% -57.64% -27.88% -
  Horiz. % 39.15% 22.25% 37.15% 32.85% 30.55% 72.12% 100.00%
PBT 361 -177 1,122 -1,237 -19,657 -228 1,541 -21.47%
  YoY % 303.95% -115.78% 190.70% 93.71% -8,521.49% -114.80% -
  Horiz. % 23.43% -11.49% 72.81% -80.27% -1,275.60% -14.80% 100.00%
Tax -36 26 -601 -230 -898 344 -14 17.03%
  YoY % -238.46% 104.33% -161.30% 74.39% -361.05% 2,557.14% -
  Horiz. % 257.14% -185.71% 4,292.86% 1,642.86% 6,414.29% -2,457.14% 100.00%
NP 325 -151 521 -1,467 -20,555 116 1,527 -22.71%
  YoY % 315.23% -128.98% 135.51% 92.86% -17,819.83% -92.40% -
  Horiz. % 21.28% -9.89% 34.12% -96.07% -1,346.10% 7.60% 100.00%
NP to SH 325 -62 558 -1,565 -20,477 77 1,527 -22.71%
  YoY % 624.19% -111.11% 135.65% 92.36% -26,693.51% -94.96% -
  Horiz. % 21.28% -4.06% 36.54% -102.49% -1,341.00% 5.04% 100.00%
Tax Rate 9.97 % - % 53.57 % - % - % - % 0.91 % 48.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,095.60% 0.00% 5,886.81% 0.00% 0.00% 0.00% 100.00%
Total Cost 43,232 24,898 40,811 38,007 54,537 80,114 109,720 -14.37%
  YoY % 73.64% -38.99% 7.38% -30.31% -31.93% -26.98% -
  Horiz. % 39.40% 22.69% 37.20% 34.64% 49.71% 73.02% 100.00%
Net Worth 301,895 278,999 223,199 152,587 230,995 286,825 268,604 1.96%
  YoY % 8.21% 25.00% 46.28% -33.94% -19.46% 6.78% -
  Horiz. % 112.39% 103.87% 83.10% 56.81% 86.00% 106.78% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 301,895 278,999 223,199 152,587 230,995 286,825 268,604 1.96%
  YoY % 8.21% 25.00% 46.28% -33.94% -19.46% 6.78% -
  Horiz. % 112.39% 103.87% 83.10% 56.81% 86.00% 106.78% 100.00%
NOSH 718,800 620,000 398,571 195,624 173,681 192,500 183,975 25.47%
  YoY % 15.94% 55.56% 103.74% 12.63% -9.78% 4.63% -
  Horiz. % 390.70% 337.00% 216.64% 106.33% 94.40% 104.63% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.75 % -0.61 % 1.26 % -4.01 % -60.49 % 0.14 % 1.37 % -9.55%
  YoY % 222.95% -148.41% 131.42% 93.37% -43,307.14% -89.78% -
  Horiz. % 54.74% -44.53% 91.97% -292.70% -4,415.33% 10.22% 100.00%
ROE 0.11 % -0.02 % 0.25 % -1.03 % -8.86 % 0.03 % 0.57 % -23.96%
  YoY % 650.00% -108.00% 124.27% 88.37% -29,633.33% -94.74% -
  Horiz. % 19.30% -3.51% 43.86% -180.70% -1,554.39% 5.26% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.06 3.99 10.37 18.68 19.57 41.68 60.47 -31.82%
  YoY % 51.88% -61.52% -44.49% -4.55% -53.05% -31.07% -
  Horiz. % 10.02% 6.60% 17.15% 30.89% 32.36% 68.93% 100.00%
EPS 0.05 -0.01 0.14 -0.80 -11.79 0.04 0.83 -37.36%
  YoY % 600.00% -107.14% 117.50% 93.21% -29,575.00% -95.18% -
  Horiz. % 6.02% -1.20% 16.87% -96.39% -1,420.48% 4.82% 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 0.4200 0.4500 0.5600 0.7800 1.3300 1.4900 1.4600 -18.74%
  YoY % -6.67% -19.64% -28.21% -41.35% -10.74% 2.05% -
  Horiz. % 28.77% 30.82% 38.36% 53.42% 91.10% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.06 0.60 1.01 0.89 0.83 1.96 2.72 -14.52%
  YoY % 76.67% -40.59% 13.48% 7.23% -57.65% -27.94% -
  Horiz. % 38.97% 22.06% 37.13% 32.72% 30.51% 72.06% 100.00%
EPS 0.01 0.00 0.01 -0.04 -0.50 0.00 0.04 -20.61%
  YoY % 0.00% 0.00% 125.00% 92.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 25.00% -100.00% -1,250.00% 0.00% 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 0.0737 0.0681 0.0545 0.0373 0.0564 0.0700 0.0656 1.96%
  YoY % 8.22% 24.95% 46.11% -33.87% -19.43% 6.71% -
  Horiz. % 112.35% 103.81% 83.08% 56.86% 85.98% 106.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1800 0.1100 0.1750 0.2000 0.2800 0.4000 0.7300 -
P/RPS 2.97 2.76 1.69 1.07 1.43 0.96 1.21 16.13%
  YoY % 7.61% 63.31% 57.94% -25.17% 48.96% -20.66% -
  Horiz. % 245.45% 228.10% 139.67% 88.43% 118.18% 79.34% 100.00%
P/EPS 398.10 -1,100.00 125.00 -25.00 -2.37 1,000.00 87.95 28.59%
  YoY % 136.19% -980.00% 600.00% -954.85% -100.24% 1,037.01% -
  Horiz. % 452.64% -1,250.71% 142.13% -28.43% -2.69% 1,137.01% 100.00%
EY 0.25 -0.09 0.80 -4.00 -42.11 0.10 1.14 -22.33%
  YoY % 377.78% -111.25% 120.00% 90.50% -42,210.00% -91.23% -
  Horiz. % 21.93% -7.89% 70.18% -350.88% -3,693.86% 8.77% 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 0.43 0.24 0.31 0.26 0.21 0.27 0.50 -2.48%
  YoY % 79.17% -22.58% 19.23% 23.81% -22.22% -46.00% -
  Horiz. % 86.00% 48.00% 62.00% 52.00% 42.00% 54.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 -
Price 0.2600 0.1050 0.1600 0.1700 0.2700 0.3700 0.6000 -
P/RPS 4.29 2.63 1.54 0.91 1.38 0.89 0.99 27.66%
  YoY % 63.12% 70.78% 69.23% -34.06% 55.06% -10.10% -
  Horiz. % 433.33% 265.66% 155.56% 91.92% 139.39% 89.90% 100.00%
P/EPS 575.04 -1,050.00 114.29 -21.25 -2.29 925.00 72.29 41.24%
  YoY % 154.77% -1,018.72% 637.84% -827.95% -100.25% 1,179.57% -
  Horiz. % 795.46% -1,452.48% 158.10% -29.40% -3.17% 1,279.57% 100.00%
EY 0.17 -0.10 0.88 -4.71 -43.67 0.11 1.38 -29.44%
  YoY % 270.00% -111.36% 118.68% 89.21% -39,800.00% -92.03% -
  Horiz. % 12.32% -7.25% 63.77% -341.30% -3,164.49% 7.97% 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 0.62 0.23 0.29 0.22 0.20 0.25 0.41 7.13%
  YoY % 169.57% -20.69% 31.82% 10.00% -20.00% -39.02% -
  Horiz. % 151.22% 56.10% 70.73% 53.66% 48.78% 60.98% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers