Highlights

[PWORTH] QoQ Quarter Result on 2015-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     54.59%    YoY -     16.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 48,759 24,747 46,115 46,214 51,572 41,332 47,009 2.47%
  QoQ % 97.03% -46.34% -0.21% -10.39% 24.77% -12.08% -
  Horiz. % 103.72% 52.64% 98.10% 98.31% 109.71% 87.92% 100.00%
PBT 659 -177 378 887 -2,046 1,122 229 102.45%
  QoQ % 472.32% -146.83% -57.38% 143.35% -282.35% 389.96% -
  Horiz. % 287.77% -77.29% 165.07% 387.34% -893.45% 489.96% 100.00%
Tax -385 26 -9 -1 2,211 -601 103 -
  QoQ % -1,580.77% 388.89% -800.00% -100.05% 467.89% -683.50% -
  Horiz. % -373.79% 25.24% -8.74% -0.97% 2,146.60% -583.50% 100.00%
NP 274 -151 369 886 165 521 332 -12.03%
  QoQ % 281.46% -140.92% -58.35% 436.97% -68.33% 56.93% -
  Horiz. % 82.53% -45.48% 111.14% 266.87% 49.70% 156.93% 100.00%
NP to SH 186 -62 366 977 632 558 360 -35.64%
  QoQ % 400.00% -116.94% -62.54% 54.59% 13.26% 55.00% -
  Horiz. % 51.67% -17.22% 101.67% 271.39% 175.56% 155.00% 100.00%
Tax Rate 58.42 % - % 2.38 % 0.11 % - % 53.57 % -44.98 % -
  QoQ % 0.00% 0.00% 2,063.64% 0.00% 0.00% 219.10% -
  Horiz. % -129.88% 0.00% -5.29% -0.24% 0.00% -119.10% 100.00%
Total Cost 48,485 24,898 45,746 45,328 51,407 40,811 46,677 2.57%
  QoQ % 94.73% -45.57% 0.92% -11.83% 25.96% -12.57% -
  Horiz. % 103.87% 53.34% 98.01% 97.11% 110.13% 87.43% 100.00%
Net Worth 260,399 278,999 245,742 254,019 220,479 223,199 239,999 5.59%
  QoQ % -6.67% 13.53% -3.26% 15.21% -1.22% -7.00% -
  Horiz. % 108.50% 116.25% 102.39% 105.84% 91.87% 93.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 260,399 278,999 245,742 254,019 220,479 223,199 239,999 5.59%
  QoQ % -6.67% 13.53% -3.26% 15.21% -1.22% -7.00% -
  Horiz. % 108.50% 116.25% 102.39% 105.84% 91.87% 93.00% 100.00%
NOSH 620,000 620,000 522,857 488,499 423,999 398,571 399,999 33.97%
  QoQ % 0.00% 18.58% 7.03% 15.21% 6.38% -0.36% -
  Horiz. % 155.00% 155.00% 130.71% 122.13% 106.00% 99.64% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.56 % -0.61 % 0.80 % 1.92 % 0.32 % 1.26 % 0.71 % -14.65%
  QoQ % 191.80% -176.25% -58.33% 500.00% -74.60% 77.46% -
  Horiz. % 78.87% -85.92% 112.68% 270.42% 45.07% 177.46% 100.00%
ROE 0.07 % -0.02 % 0.15 % 0.38 % 0.29 % 0.25 % 0.15 % -39.86%
  QoQ % 450.00% -113.33% -60.53% 31.03% 16.00% 66.67% -
  Horiz. % 46.67% -13.33% 100.00% 253.33% 193.33% 166.67% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.86 3.99 8.82 9.46 12.16 10.37 11.75 -23.53%
  QoQ % 96.99% -54.76% -6.77% -22.20% 17.26% -11.74% -
  Horiz. % 66.89% 33.96% 75.06% 80.51% 103.49% 88.26% 100.00%
EPS 0.03 -0.01 0.07 0.20 0.14 0.14 0.09 -51.96%
  QoQ % 400.00% -114.29% -65.00% 42.86% 0.00% 55.56% -
  Horiz. % 33.33% -11.11% 77.78% 222.22% 155.56% 155.56% 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 0.4500 0.4700 0.5200 0.5200 0.5600 0.6000 -21.18%
  QoQ % -6.67% -4.26% -9.62% 0.00% -7.14% -6.67% -
  Horiz. % 70.00% 75.00% 78.33% 86.67% 86.67% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.19 0.60 1.13 1.13 1.26 1.01 1.15 2.31%
  QoQ % 98.33% -46.90% 0.00% -10.32% 24.75% -12.17% -
  Horiz. % 103.48% 52.17% 98.26% 98.26% 109.57% 87.83% 100.00%
EPS 0.00 0.00 0.01 0.02 0.02 0.01 0.01 -
  QoQ % 0.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 200.00% 200.00% 100.00% 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 0.0636 0.0681 0.0600 0.0620 0.0538 0.0545 0.0586 5.62%
  QoQ % -6.61% 13.50% -3.23% 15.24% -1.28% -7.00% -
  Horiz. % 108.53% 116.21% 102.39% 105.80% 91.81% 93.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1000 0.1100 0.1600 0.1250 0.1600 0.1750 0.1700 -
P/RPS 1.27 2.76 1.81 1.32 1.32 1.69 1.45 -8.46%
  QoQ % -53.99% 52.49% 37.12% 0.00% -21.89% 16.55% -
  Horiz. % 87.59% 190.34% 124.83% 91.03% 91.03% 116.55% 100.00%
P/EPS 333.33 -1,100.00 228.57 62.50 107.34 125.00 188.89 46.08%
  QoQ % 130.30% -581.25% 265.71% -41.77% -14.13% -33.82% -
  Horiz. % 176.47% -582.35% 121.01% 33.09% 56.83% 66.18% 100.00%
EY 0.30 -0.09 0.44 1.60 0.93 0.80 0.53 -31.60%
  QoQ % 433.33% -120.45% -72.50% 72.04% 16.25% 50.94% -
  Horiz. % 56.60% -16.98% 83.02% 301.89% 175.47% 150.94% 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 0.24 0.24 0.34 0.24 0.31 0.31 0.28 -9.77%
  QoQ % 0.00% -29.41% 41.67% -22.58% 0.00% 10.71% -
  Horiz. % 85.71% 85.71% 121.43% 85.71% 110.71% 110.71% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 -
Price 0.0850 0.1050 0.1150 0.1600 0.1200 0.1600 0.1850 -
P/RPS 1.08 2.63 1.30 1.69 0.99 1.54 1.57 -22.09%
  QoQ % -58.94% 102.31% -23.08% 70.71% -35.71% -1.91% -
  Horiz. % 68.79% 167.52% 82.80% 107.64% 63.06% 98.09% 100.00%
P/EPS 283.33 -1,050.00 164.29 80.00 80.51 114.29 205.56 23.88%
  QoQ % 126.98% -739.11% 105.36% -0.63% -29.56% -44.40% -
  Horiz. % 137.83% -510.80% 79.92% 38.92% 39.17% 55.60% 100.00%
EY 0.35 -0.10 0.61 1.25 1.24 0.88 0.49 -20.11%
  QoQ % 450.00% -116.39% -51.20% 0.81% 40.91% 79.59% -
  Horiz. % 71.43% -20.41% 124.49% 255.10% 253.06% 179.59% 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 0.20 0.23 0.24 0.31 0.23 0.29 0.31 -25.36%
  QoQ % -13.04% -4.17% -22.58% 34.78% -20.69% -6.45% -
  Horiz. % 64.52% 74.19% 77.42% 100.00% 74.19% 93.55% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers