Highlights

[PWORTH] QoQ Quarter Result on 2014-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     5,892.86%    YoY -     114.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 51,572 41,332 47,009 43,857 33,988 36,540 50,336 1.63%
  QoQ % 24.77% -12.08% 7.19% 29.04% -6.98% -27.41% -
  Horiz. % 102.46% 82.11% 93.39% 87.13% 67.52% 72.59% 100.00%
PBT -2,046 1,122 229 756 518 -1,237 -6,447 -53.57%
  QoQ % -282.35% 389.96% -69.71% 45.95% 141.88% 80.81% -
  Horiz. % 31.74% -17.40% -3.55% -11.73% -8.03% 19.19% 100.00%
Tax 2,211 -601 103 68 -509 -230 103 676.74%
  QoQ % 467.89% -683.50% 51.47% 113.36% -121.30% -323.30% -
  Horiz. % 2,146.60% -583.50% 100.00% 66.02% -494.17% -223.30% 100.00%
NP 165 521 332 824 9 -1,467 -6,344 -
  QoQ % -68.33% 56.93% -59.71% 9,055.56% 100.61% 76.88% -
  Horiz. % -2.60% -8.21% -5.23% -12.99% -0.14% 23.12% 100.00%
NP to SH 632 558 360 839 14 -1,565 -6,278 -
  QoQ % 13.26% 55.00% -57.09% 5,892.86% 100.89% 75.07% -
  Horiz. % -10.07% -8.89% -5.73% -13.36% -0.22% 24.93% 100.00%
Tax Rate - % 53.57 % -44.98 % -8.99 % 98.26 % - % - % -
  QoQ % 0.00% 219.10% -400.33% -109.15% 0.00% 0.00% -
  Horiz. % 0.00% 54.52% -45.78% -9.15% 100.00% - -
Total Cost 51,407 40,811 46,677 43,033 33,979 38,007 56,680 -6.32%
  QoQ % 25.96% -12.57% 8.47% 26.65% -10.60% -32.94% -
  Horiz. % 90.70% 72.00% 82.35% 75.92% 59.95% 67.06% 100.00%
Net Worth 220,479 223,199 239,999 233,460 146,718 152,587 210,426 3.17%
  QoQ % -1.22% -7.00% 2.80% 59.12% -3.85% -27.49% -
  Horiz. % 104.78% 106.07% 114.05% 110.95% 69.72% 72.51% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 220,479 223,199 239,999 233,460 146,718 152,587 210,426 3.17%
  QoQ % -1.22% -7.00% 2.80% 59.12% -3.85% -27.49% -
  Horiz. % 104.78% 106.07% 114.05% 110.95% 69.72% 72.51% 100.00%
NOSH 423,999 398,571 399,999 364,782 195,624 195,624 173,905 81.44%
  QoQ % 6.38% -0.36% 9.65% 86.47% 0.00% 12.49% -
  Horiz. % 243.81% 229.19% 230.01% 209.76% 112.49% 112.49% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.32 % 1.26 % 0.71 % 1.88 % 0.03 % -4.01 % -12.60 % -
  QoQ % -74.60% 77.46% -62.23% 6,166.67% 100.75% 68.17% -
  Horiz. % -2.54% -10.00% -5.63% -14.92% -0.24% 31.83% 100.00%
ROE 0.29 % 0.25 % 0.15 % 0.36 % 0.01 % -1.03 % -2.98 % -
  QoQ % 16.00% 66.67% -58.33% 3,500.00% 100.97% 65.44% -
  Horiz. % -9.73% -8.39% -5.03% -12.08% -0.34% 34.56% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.16 10.37 11.75 12.02 17.37 18.68 28.94 -43.99%
  QoQ % 17.26% -11.74% -2.25% -30.80% -7.01% -35.45% -
  Horiz. % 42.02% 35.83% 40.60% 41.53% 60.02% 64.55% 100.00%
EPS 0.14 0.14 0.09 0.23 0.00 -0.80 -3.61 -
  QoQ % 0.00% 55.56% -60.87% 0.00% 0.00% 77.84% -
  Horiz. % -3.88% -3.88% -2.49% -6.37% -0.00% 22.16% 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 0.5200 0.5600 0.6000 0.6400 0.7500 0.7800 1.2100 -43.14%
  QoQ % -7.14% -6.67% -6.25% -14.67% -3.85% -35.54% -
  Horiz. % 42.98% 46.28% 49.59% 52.89% 61.98% 64.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.26 1.01 1.15 1.07 0.83 0.89 1.23 1.62%
  QoQ % 24.75% -12.17% 7.48% 28.92% -6.74% -27.64% -
  Horiz. % 102.44% 82.11% 93.50% 86.99% 67.48% 72.36% 100.00%
EPS 0.02 0.01 0.01 0.02 0.00 -0.04 -0.15 -
  QoQ % 100.00% 0.00% -50.00% 0.00% 0.00% 73.33% -
  Horiz. % -13.33% -6.67% -6.67% -13.33% -0.00% 26.67% 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 0.0538 0.0545 0.0586 0.0570 0.0358 0.0373 0.0514 3.10%
  QoQ % -1.28% -7.00% 2.81% 59.22% -4.02% -27.43% -
  Horiz. % 104.67% 106.03% 114.01% 110.89% 69.65% 72.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1600 0.1750 0.1700 0.2300 0.2200 0.2000 0.2300 -
P/RPS 1.32 1.69 1.45 1.91 1.27 1.07 0.79 40.94%
  QoQ % -21.89% 16.55% -24.08% 50.39% 18.69% 35.44% -
  Horiz. % 167.09% 213.92% 183.54% 241.77% 160.76% 135.44% 100.00%
P/EPS 107.34 125.00 188.89 100.00 3,074.11 -25.00 -6.37 -
  QoQ % -14.13% -33.82% 88.89% -96.75% 12,396.44% -292.46% -
  Horiz. % -1,685.09% -1,962.32% -2,965.31% -1,569.86% -48,259.19% 392.46% 100.00%
EY 0.93 0.80 0.53 1.00 0.03 -4.00 -15.70 -
  QoQ % 16.25% 50.94% -47.00% 3,233.33% 100.75% 74.52% -
  Horiz. % -5.92% -5.10% -3.38% -6.37% -0.19% 25.48% 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 0.31 0.31 0.28 0.36 0.29 0.26 0.19 38.72%
  QoQ % 0.00% 10.71% -22.22% 24.14% 11.54% 36.84% -
  Horiz. % 163.16% 163.16% 147.37% 189.47% 152.63% 136.84% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 -
Price 0.1200 0.1600 0.1850 0.2000 0.2500 0.1700 0.2000 -
P/RPS 0.99 1.54 1.57 1.66 1.44 0.91 0.69 27.29%
  QoQ % -35.71% -1.91% -5.42% 15.28% 58.24% 31.88% -
  Horiz. % 143.48% 223.19% 227.54% 240.58% 208.70% 131.88% 100.00%
P/EPS 80.51 114.29 205.56 86.96 3,493.30 -21.25 -5.54 -
  QoQ % -29.56% -44.40% 136.38% -97.51% 16,539.06% -283.57% -
  Horiz. % -1,453.25% -2,063.00% -3,710.47% -1,569.68% -63,055.96% 383.57% 100.00%
EY 1.24 0.88 0.49 1.15 0.03 -4.71 -18.05 -
  QoQ % 40.91% 79.59% -57.39% 3,733.33% 100.64% 73.91% -
  Horiz. % -6.87% -4.88% -2.71% -6.37% -0.17% 26.09% 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 0.23 0.29 0.31 0.31 0.33 0.22 0.17 22.39%
  QoQ % -20.69% -6.45% 0.00% -6.06% 50.00% 29.41% -
  Horiz. % 135.29% 170.59% 182.35% 182.35% 194.12% 129.41% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers