Highlights

[PWORTH] QoQ Quarter Result on 2016-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     400.00%    YoY -     -70.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 43,557 38,021 29,386 48,759 24,747 46,115 46,214 -3.87%
  QoQ % 14.56% 29.38% -39.73% 97.03% -46.34% -0.21% -
  Horiz. % 94.25% 82.27% 63.59% 105.51% 53.55% 99.79% 100.00%
PBT 361 1,118 429 659 -177 378 887 -45.05%
  QoQ % -67.71% 160.61% -34.90% 472.32% -146.83% -57.38% -
  Horiz. % 40.70% 126.04% 48.37% 74.30% -19.95% 42.62% 100.00%
Tax -36 863 -1,034 -385 26 -9 -1 987.90%
  QoQ % -104.17% 183.46% -168.57% -1,580.77% 388.89% -800.00% -
  Horiz. % 3,600.00% -86,300.00% 103,400.00% 38,500.00% -2,600.00% 900.00% 100.00%
NP 325 1,981 -605 274 -151 369 886 -48.73%
  QoQ % -83.59% 427.44% -320.80% 281.46% -140.92% -58.35% -
  Horiz. % 36.68% 223.59% -68.28% 30.93% -17.04% 41.65% 100.00%
NP to SH 325 992 327 186 -62 366 977 -51.96%
  QoQ % -67.24% 203.36% 75.81% 400.00% -116.94% -62.54% -
  Horiz. % 33.27% 101.54% 33.47% 19.04% -6.35% 37.46% 100.00%
Tax Rate 9.97 % -77.19 % 241.03 % 58.42 % - % 2.38 % 0.11 % 1,912.23%
  QoQ % 112.92% -132.03% 312.58% 0.00% 0.00% 2,063.64% -
  Horiz. % 9,063.64% -70,172.73% 219,118.19% 53,109.09% 0.00% 2,163.64% 100.00%
Total Cost 43,232 36,040 29,991 48,485 24,898 45,746 45,328 -3.10%
  QoQ % 19.96% 20.17% -38.14% 94.73% -45.57% 0.92% -
  Horiz. % 95.38% 79.51% 66.16% 106.96% 54.93% 100.92% 100.00%
Net Worth 301,895 277,759 274,679 260,399 278,999 245,742 254,019 12.19%
  QoQ % 8.69% 1.12% 5.48% -6.67% 13.53% -3.26% -
  Horiz. % 118.85% 109.35% 108.13% 102.51% 109.83% 96.74% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 301,895 277,759 274,679 260,399 278,999 245,742 254,019 12.19%
  QoQ % 8.69% 1.12% 5.48% -6.67% 13.53% -3.26% -
  Horiz. % 118.85% 109.35% 108.13% 102.51% 109.83% 96.74% 100.00%
NOSH 718,800 661,333 653,999 620,000 620,000 522,857 488,499 29.34%
  QoQ % 8.69% 1.12% 5.48% 0.00% 18.58% 7.03% -
  Horiz. % 147.14% 135.38% 133.88% 126.92% 126.92% 107.03% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.75 % 5.21 % -2.06 % 0.56 % -0.61 % 0.80 % 1.92 % -46.53%
  QoQ % -85.60% 352.91% -467.86% 191.80% -176.25% -58.33% -
  Horiz. % 39.06% 271.35% -107.29% 29.17% -31.77% 41.67% 100.00%
ROE 0.11 % 0.36 % 0.12 % 0.07 % -0.02 % 0.15 % 0.38 % -56.21%
  QoQ % -69.44% 200.00% 71.43% 450.00% -113.33% -60.53% -
  Horiz. % 28.95% 94.74% 31.58% 18.42% -5.26% 39.47% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.06 5.75 4.49 7.86 3.99 8.82 9.46 -25.67%
  QoQ % 5.39% 28.06% -42.88% 96.99% -54.76% -6.77% -
  Horiz. % 64.06% 60.78% 47.46% 83.09% 42.18% 93.23% 100.00%
EPS 0.05 0.15 0.05 0.03 -0.01 0.07 0.20 -60.28%
  QoQ % -66.67% 200.00% 66.67% 400.00% -114.29% -65.00% -
  Horiz. % 25.00% 75.00% 25.00% 15.00% -5.00% 35.00% 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 0.4200 0.4200 0.4200 0.4200 0.4500 0.4700 0.5200 -13.26%
  QoQ % 0.00% 0.00% 0.00% -6.67% -4.26% -9.62% -
  Horiz. % 80.77% 80.77% 80.77% 80.77% 86.54% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.06 0.93 0.72 1.19 0.60 1.13 1.13 -4.17%
  QoQ % 13.98% 29.17% -39.50% 98.33% -46.90% 0.00% -
  Horiz. % 93.81% 82.30% 63.72% 105.31% 53.10% 100.00% 100.00%
EPS 0.01 0.02 0.01 0.00 0.00 0.01 0.02 -36.98%
  QoQ % -50.00% 100.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 100.00% 50.00% 0.00% 0.00% 50.00% 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 0.0737 0.0678 0.0671 0.0636 0.0681 0.0600 0.0620 12.20%
  QoQ % 8.70% 1.04% 5.50% -6.61% 13.50% -3.23% -
  Horiz. % 118.87% 109.35% 108.23% 102.58% 109.84% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1800 0.1100 0.0900 0.1000 0.1100 0.1600 0.1250 -
P/RPS 2.97 1.91 2.00 1.27 2.76 1.81 1.32 71.62%
  QoQ % 55.50% -4.50% 57.48% -53.99% 52.49% 37.12% -
  Horiz. % 225.00% 144.70% 151.52% 96.21% 209.09% 137.12% 100.00%
P/EPS 398.10 73.33 180.00 333.33 -1,100.00 228.57 62.50 243.23%
  QoQ % 442.89% -59.26% -46.00% 130.30% -581.25% 265.71% -
  Horiz. % 636.96% 117.33% 288.00% 533.33% -1,760.00% 365.71% 100.00%
EY 0.25 1.36 0.56 0.30 -0.09 0.44 1.60 -70.96%
  QoQ % -81.62% 142.86% 86.67% 433.33% -120.45% -72.50% -
  Horiz. % 15.62% 85.00% 35.00% 18.75% -5.62% 27.50% 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 0.43 0.26 0.21 0.24 0.24 0.34 0.24 47.46%
  QoQ % 65.38% 23.81% -12.50% 0.00% -29.41% 41.67% -
  Horiz. % 179.17% 108.33% 87.50% 100.00% 100.00% 141.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 -
Price 0.2600 0.1050 0.1100 0.0850 0.1050 0.1150 0.1600 -
P/RPS 4.29 1.83 2.45 1.08 2.63 1.30 1.69 85.98%
  QoQ % 134.43% -25.31% 126.85% -58.94% 102.31% -23.08% -
  Horiz. % 253.85% 108.28% 144.97% 63.91% 155.62% 76.92% 100.00%
P/EPS 575.04 70.00 220.00 283.33 -1,050.00 164.29 80.00 272.01%
  QoQ % 721.49% -68.18% -22.35% 126.98% -739.11% 105.36% -
  Horiz. % 718.80% 87.50% 275.00% 354.16% -1,312.50% 205.36% 100.00%
EY 0.17 1.43 0.45 0.35 -0.10 0.61 1.25 -73.52%
  QoQ % -88.11% 217.78% 28.57% 450.00% -116.39% -51.20% -
  Horiz. % 13.60% 114.40% 36.00% 28.00% -8.00% 48.80% 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 0.62 0.25 0.26 0.20 0.23 0.24 0.31 58.67%
  QoQ % 148.00% -3.85% 30.00% -13.04% -4.17% -22.58% -
  Horiz. % 200.00% 80.65% 83.87% 64.52% 74.19% 77.42% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers