Highlights

[PWORTH] QoQ Quarter Result on 2017-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -63.13%    YoY -     244.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 42,992 41,080 48,150 41,145 59,204 43,557 38,021 8.56%
  QoQ % 4.65% -14.68% 17.03% -30.50% 35.92% 14.56% -
  Horiz. % 113.07% 108.05% 126.64% 108.22% 155.71% 114.56% 100.00%
PBT 22,578 5,430 3,931 1,074 11 361 1,118 645.68%
  QoQ % 315.80% 38.13% 266.01% 9,663.64% -96.95% -67.71% -
  Horiz. % 2,019.50% 485.69% 351.61% 96.06% 0.98% 32.29% 100.00%
Tax -19,036 88 -363 -611 3,023 -36 863 -
  QoQ % -21,731.82% 124.24% 40.59% -120.21% 8,497.22% -104.17% -
  Horiz. % -2,205.79% 10.20% -42.06% -70.80% 350.29% -4.17% 100.00%
NP 3,542 5,518 3,568 463 3,034 325 1,981 47.47%
  QoQ % -35.81% 54.65% 670.63% -84.74% 833.54% -83.59% -
  Horiz. % 178.80% 278.55% 180.11% 23.37% 153.15% 16.41% 100.00%
NP to SH 3,542 5,518 3,653 1,128 3,059 325 992 134.16%
  QoQ % -35.81% 51.05% 223.85% -63.13% 841.23% -67.24% -
  Horiz. % 357.06% 556.25% 368.25% 113.71% 308.37% 32.76% 100.00%
Tax Rate 84.31 % -1.62 % 9.23 % 56.89 % -27,481.82 % 9.97 % -77.19 % -
  QoQ % 5,304.32% -117.55% -83.78% 100.21% -275,745.16% 112.92% -
  Horiz. % -109.22% 2.10% -11.96% -73.70% 35,602.82% -12.92% 100.00%
Total Cost 39,450 35,562 44,582 40,682 56,170 43,232 36,040 6.23%
  QoQ % 10.93% -20.23% 9.59% -27.57% 29.93% 19.96% -
  Horiz. % 109.46% 98.67% 123.70% 112.88% 155.85% 119.96% 100.00%
Net Worth 359,381 357,441 320,973 308,364 347,899 301,895 277,759 18.79%
  QoQ % 0.54% 11.36% 4.09% -11.36% 15.24% 8.69% -
  Horiz. % 129.39% 128.69% 115.56% 111.02% 125.25% 108.69% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 359,381 357,441 320,973 308,364 347,899 301,895 277,759 18.79%
  QoQ % 0.54% 11.36% 4.09% -11.36% 15.24% 8.69% -
  Horiz. % 129.39% 128.69% 115.56% 111.02% 125.25% 108.69% 100.00%
NOSH 1,026,803 1,021,262 944,039 934,439 790,680 718,800 661,333 34.19%
  QoQ % 0.54% 8.18% 1.03% 18.18% 10.00% 8.69% -
  Horiz. % 155.26% 154.42% 142.75% 141.30% 119.56% 108.69% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.24 % 13.43 % 7.41 % 1.13 % 5.12 % 0.75 % 5.21 % 35.86%
  QoQ % -38.64% 81.24% 555.75% -77.93% 582.67% -85.60% -
  Horiz. % 158.16% 257.77% 142.23% 21.69% 98.27% 14.40% 100.00%
ROE 0.99 % 1.54 % 1.14 % 0.37 % 0.88 % 0.11 % 0.36 % 96.65%
  QoQ % -35.71% 35.09% 208.11% -57.95% 700.00% -69.44% -
  Horiz. % 275.00% 427.78% 316.67% 102.78% 244.44% 30.56% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.19 4.02 5.10 4.40 7.49 6.06 5.75 -19.07%
  QoQ % 4.23% -21.18% 15.91% -41.26% 23.60% 5.39% -
  Horiz. % 72.87% 69.91% 88.70% 76.52% 130.26% 105.39% 100.00%
EPS 0.34 0.54 0.39 0.12 0.39 0.05 0.15 72.81%
  QoQ % -37.04% 38.46% 225.00% -69.23% 680.00% -66.67% -
  Horiz. % 226.67% 360.00% 260.00% 80.00% 260.00% 33.33% 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 0.3500 0.3500 0.3400 0.3300 0.4400 0.4200 0.4200 -11.47%
  QoQ % 0.00% 2.94% 3.03% -25.00% 4.76% 0.00% -
  Horiz. % 83.33% 83.33% 80.95% 78.57% 104.76% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.05 1.00 1.18 1.00 1.45 1.06 0.93 8.45%
  QoQ % 5.00% -15.25% 18.00% -31.03% 36.79% 13.98% -
  Horiz. % 112.90% 107.53% 126.88% 107.53% 155.91% 113.98% 100.00%
EPS 0.09 0.13 0.09 0.03 0.07 0.01 0.02 173.32%
  QoQ % -30.77% 44.44% 200.00% -57.14% 600.00% -50.00% -
  Horiz. % 450.00% 650.00% 450.00% 150.00% 350.00% 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 0.0878 0.0873 0.0784 0.0753 0.0850 0.0737 0.0678 18.86%
  QoQ % 0.57% 11.35% 4.12% -11.41% 15.33% 8.70% -
  Horiz. % 129.50% 128.76% 115.63% 111.06% 125.37% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2400 0.1750 0.2550 0.2550 0.2450 0.1800 0.1100 -
P/RPS 5.73 4.35 5.00 5.79 3.27 2.97 1.91 108.43%
  QoQ % 31.72% -13.00% -13.64% 77.06% 10.10% 55.50% -
  Horiz. % 300.00% 227.75% 261.78% 303.14% 171.20% 155.50% 100.00%
P/EPS 69.57 32.39 65.90 211.24 63.33 398.10 73.33 -3.46%
  QoQ % 114.79% -50.85% -68.80% 233.55% -84.09% 442.89% -
  Horiz. % 94.87% 44.17% 89.87% 288.07% 86.36% 542.89% 100.00%
EY 1.44 3.09 1.52 0.47 1.58 0.25 1.36 3.89%
  QoQ % -53.40% 103.29% 223.40% -70.25% 532.00% -81.62% -
  Horiz. % 105.88% 227.21% 111.76% 34.56% 116.18% 18.38% 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 0.69 0.50 0.75 0.77 0.56 0.43 0.26 92.03%
  QoQ % 38.00% -33.33% -2.60% 37.50% 30.23% 65.38% -
  Horiz. % 265.38% 192.31% 288.46% 296.15% 215.38% 165.38% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 -
Price 0.0500 0.2350 0.2500 0.2350 0.2150 0.2600 0.1050 -
P/RPS 1.19 5.84 4.90 5.34 2.87 4.29 1.83 -25.00%
  QoQ % -79.62% 19.18% -8.24% 86.06% -33.10% 134.43% -
  Horiz. % 65.03% 319.13% 267.76% 291.80% 156.83% 234.43% 100.00%
P/EPS 14.49 43.49 64.61 194.67 55.57 575.04 70.00 -65.11%
  QoQ % -66.68% -32.69% -66.81% 250.31% -90.34% 721.49% -
  Horiz. % 20.70% 62.13% 92.30% 278.10% 79.39% 821.49% 100.00%
EY 6.90 2.30 1.55 0.51 1.80 0.17 1.43 186.37%
  QoQ % 200.00% 48.39% 203.92% -71.67% 958.82% -88.11% -
  Horiz. % 482.52% 160.84% 108.39% 35.66% 125.87% 11.89% 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 0.14 0.67 0.74 0.71 0.49 0.62 0.25 -32.13%
  QoQ % -79.10% -9.46% 4.23% 44.90% -20.97% 148.00% -
  Horiz. % 56.00% 268.00% 296.00% 284.00% 196.00% 248.00% 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.
 


 

193  278  571  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.375-0.015 
 HSI-H6R 0.385+0.02 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.31+0.015 
 HOMERIZ-WB 0.28-0.025 
 VELESTO-WA 0.13-0.015 
Partners & Brokers