Highlights

[PWORTH] QoQ Cumulative Quarter Result on 2016-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     303.36%    YoY -     -1.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 41,145 170,168 110,964 67,407 29,386 166,938 117,076 -50.17%
  QoQ % -75.82% 53.35% 64.62% 129.38% -82.40% 42.59% -
  Horiz. % 35.14% 145.35% 94.78% 57.58% 25.10% 142.59% 100.00%
PBT 1,074 1,919 1,908 1,547 429 1,640 1,088 -0.86%
  QoQ % -44.03% 0.58% 23.34% 260.61% -73.84% 50.74% -
  Horiz. % 98.71% 176.38% 175.37% 142.19% 39.43% 150.74% 100.00%
Tax -611 2,759 -264 -171 -1,034 -721 16 -
  QoQ % -122.15% 1,145.08% -54.39% 83.46% -43.41% -4,606.25% -
  Horiz. % -3,818.75% 17,243.75% -1,650.00% -1,068.75% -6,462.50% -4,506.25% 100.00%
NP 463 4,678 1,644 1,376 -605 919 1,104 -43.94%
  QoQ % -90.10% 184.55% 19.48% 327.44% -165.83% -16.76% -
  Horiz. % 41.94% 423.73% 148.91% 124.64% -54.80% 83.24% 100.00%
NP to SH 1,128 4,703 1,644 1,319 327 831 1,104 1.44%
  QoQ % -76.02% 186.07% 24.64% 303.36% -60.65% -24.73% -
  Horiz. % 102.17% 426.00% 148.91% 119.47% 29.62% 75.27% 100.00%
Tax Rate 56.89 % -143.77 % 13.84 % 11.05 % 241.03 % 43.96 % -1.47 % -
  QoQ % 139.57% -1,138.80% 25.25% -95.42% 448.29% 3,090.48% -
  Horiz. % -3,870.07% 9,780.27% -941.50% -751.70% -16,396.60% -2,990.48% 100.00%
Total Cost 40,682 165,490 109,320 66,031 29,991 166,019 115,972 -50.23%
  QoQ % -75.42% 51.38% 65.56% 120.17% -81.94% 43.15% -
  Horiz. % 35.08% 142.70% 94.26% 56.94% 25.86% 143.15% 100.00%
Net Worth 308,364 347,899 301,895 276,989 274,679 246,463 236,785 19.23%
  QoQ % -11.36% 15.24% 8.99% 0.84% 11.45% 4.09% -
  Horiz. % 130.23% 146.93% 127.50% 116.98% 116.00% 104.09% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 308,364 347,899 301,895 276,989 274,679 246,463 236,785 19.23%
  QoQ % -11.36% 15.24% 8.99% 0.84% 11.45% 4.09% -
  Horiz. % 130.23% 146.93% 127.50% 116.98% 116.00% 104.09% 100.00%
NOSH 934,439 790,680 718,800 659,499 653,999 586,818 526,190 46.60%
  QoQ % 18.18% 10.00% 8.99% 0.84% 11.45% 11.52% -
  Horiz. % 177.59% 150.26% 136.60% 125.33% 124.29% 111.52% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.13 % 2.75 % 1.48 % 2.04 % -2.06 % 0.55 % 0.94 % 13.05%
  QoQ % -58.91% 85.81% -27.45% 199.03% -474.55% -41.49% -
  Horiz. % 120.21% 292.55% 157.45% 217.02% -219.15% 58.51% 100.00%
ROE 0.37 % 1.35 % 0.54 % 0.48 % 0.12 % 0.34 % 0.47 % -14.73%
  QoQ % -72.59% 150.00% 12.50% 300.00% -64.71% -27.66% -
  Horiz. % 78.72% 287.23% 114.89% 102.13% 25.53% 72.34% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.40 21.52 15.44 10.22 4.49 28.45 22.25 -66.02%
  QoQ % -79.55% 39.38% 51.08% 127.62% -84.22% 27.87% -
  Horiz. % 19.78% 96.72% 69.39% 45.93% 20.18% 127.87% 100.00%
EPS 0.12 0.66 0.24 0.20 0.05 0.22 0.20 -28.84%
  QoQ % -81.82% 175.00% 20.00% 300.00% -77.27% 10.00% -
  Horiz. % 60.00% 330.00% 120.00% 100.00% 25.00% 110.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3300 0.4400 0.4200 0.4200 0.4200 0.4200 0.4500 -18.66%
  QoQ % -25.00% 4.76% 0.00% 0.00% 0.00% -6.67% -
  Horiz. % 73.33% 97.78% 93.33% 93.33% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.00 4.16 2.71 1.65 0.72 4.08 2.86 -50.34%
  QoQ % -75.96% 53.51% 64.24% 129.17% -82.35% 42.66% -
  Horiz. % 34.97% 145.45% 94.76% 57.69% 25.17% 142.66% 100.00%
EPS 0.03 0.11 0.04 0.03 0.01 0.02 0.03 -
  QoQ % -72.73% 175.00% 33.33% 200.00% -50.00% -33.33% -
  Horiz. % 100.00% 366.67% 133.33% 100.00% 33.33% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0753 0.0850 0.0737 0.0676 0.0671 0.0602 0.0578 19.26%
  QoQ % -11.41% 15.33% 9.02% 0.75% 11.46% 4.15% -
  Horiz. % 130.28% 147.06% 127.51% 116.96% 116.09% 104.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2550 0.2450 0.1800 0.1100 0.0900 0.1000 0.1100 -
P/RPS 5.79 1.14 1.17 1.08 2.00 0.35 0.49 418.01%
  QoQ % 407.89% -2.56% 8.33% -46.00% 471.43% -28.57% -
  Horiz. % 1,181.63% 232.65% 238.78% 220.41% 408.16% 71.43% 100.00%
P/EPS 211.24 41.19 78.70 55.00 180.00 70.62 52.43 152.99%
  QoQ % 412.84% -47.66% 43.09% -69.44% 154.89% 34.69% -
  Horiz. % 402.90% 78.56% 150.10% 104.90% 343.31% 134.69% 100.00%
EY 0.47 2.43 1.27 1.82 0.56 1.42 1.91 -60.70%
  QoQ % -80.66% 91.34% -30.22% 225.00% -60.56% -25.65% -
  Horiz. % 24.61% 127.23% 66.49% 95.29% 29.32% 74.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.56 0.43 0.26 0.21 0.24 0.24 117.38%
  QoQ % 37.50% 30.23% 65.38% 23.81% -12.50% 0.00% -
  Horiz. % 320.83% 233.33% 179.17% 108.33% 87.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.2350 0.2150 0.2600 0.1050 0.1100 0.0850 0.1050 -
P/RPS 5.34 1.00 1.68 1.03 2.45 0.30 0.47 404.65%
  QoQ % 434.00% -40.48% 63.11% -57.96% 716.67% -36.17% -
  Horiz. % 1,136.17% 212.77% 357.45% 219.15% 521.28% 63.83% 100.00%
P/EPS 194.67 36.15 113.68 52.50 220.00 60.02 50.05 147.12%
  QoQ % 438.51% -68.20% 116.53% -76.14% 266.54% 19.92% -
  Horiz. % 388.95% 72.23% 227.13% 104.90% 439.56% 119.92% 100.00%
EY 0.51 2.77 0.88 1.90 0.45 1.67 2.00 -59.75%
  QoQ % -81.59% 214.77% -53.68% 322.22% -73.05% -16.50% -
  Horiz. % 25.50% 138.50% 44.00% 95.00% 22.50% 83.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.49 0.62 0.25 0.26 0.20 0.23 111.86%
  QoQ % 44.90% -20.97% 148.00% -3.85% 30.00% -13.04% -
  Horiz. % 308.70% 213.04% 269.57% 108.70% 113.04% 86.96% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers