Highlights

[PWORTH] QoQ Quarter Result on 2014-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -57.09%    YoY -     105.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 46,214 51,572 41,332 47,009 43,857 33,988 36,540 16.93%
  QoQ % -10.39% 24.77% -12.08% 7.19% 29.04% -6.98% -
  Horiz. % 126.48% 141.14% 113.11% 128.65% 120.02% 93.02% 100.00%
PBT 887 -2,046 1,122 229 756 518 -1,237 -
  QoQ % 143.35% -282.35% 389.96% -69.71% 45.95% 141.88% -
  Horiz. % -71.71% 165.40% -90.70% -18.51% -61.12% -41.88% 100.00%
Tax -1 2,211 -601 103 68 -509 -230 -97.33%
  QoQ % -100.05% 467.89% -683.50% 51.47% 113.36% -121.30% -
  Horiz. % 0.43% -961.30% 261.30% -44.78% -29.57% 221.30% 100.00%
NP 886 165 521 332 824 9 -1,467 -
  QoQ % 436.97% -68.33% 56.93% -59.71% 9,055.56% 100.61% -
  Horiz. % -60.40% -11.25% -35.51% -22.63% -56.17% -0.61% 100.00%
NP to SH 977 632 558 360 839 14 -1,565 -
  QoQ % 54.59% 13.26% 55.00% -57.09% 5,892.86% 100.89% -
  Horiz. % -62.43% -40.38% -35.65% -23.00% -53.61% -0.89% 100.00%
Tax Rate 0.11 % - % 53.57 % -44.98 % -8.99 % 98.26 % - % -
  QoQ % 0.00% 0.00% 219.10% -400.33% -109.15% 0.00% -
  Horiz. % 0.11% 0.00% 54.52% -45.78% -9.15% 100.00% -
Total Cost 45,328 51,407 40,811 46,677 43,033 33,979 38,007 12.45%
  QoQ % -11.83% 25.96% -12.57% 8.47% 26.65% -10.60% -
  Horiz. % 119.26% 135.26% 107.38% 122.81% 113.22% 89.40% 100.00%
Net Worth 254,019 220,479 223,199 239,999 233,460 146,718 152,587 40.42%
  QoQ % 15.21% -1.22% -7.00% 2.80% 59.12% -3.85% -
  Horiz. % 166.47% 144.49% 146.28% 157.29% 153.00% 96.15% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 254,019 220,479 223,199 239,999 233,460 146,718 152,587 40.42%
  QoQ % 15.21% -1.22% -7.00% 2.80% 59.12% -3.85% -
  Horiz. % 166.47% 144.49% 146.28% 157.29% 153.00% 96.15% 100.00%
NOSH 488,499 423,999 398,571 399,999 364,782 195,624 195,624 83.96%
  QoQ % 15.21% 6.38% -0.36% 9.65% 86.47% 0.00% -
  Horiz. % 249.71% 216.74% 203.74% 204.47% 186.47% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.92 % 0.32 % 1.26 % 0.71 % 1.88 % 0.03 % -4.01 % -
  QoQ % 500.00% -74.60% 77.46% -62.23% 6,166.67% 100.75% -
  Horiz. % -47.88% -7.98% -31.42% -17.71% -46.88% -0.75% 100.00%
ROE 0.38 % 0.29 % 0.25 % 0.15 % 0.36 % 0.01 % -1.03 % -
  QoQ % 31.03% 16.00% 66.67% -58.33% 3,500.00% 100.97% -
  Horiz. % -36.89% -28.16% -24.27% -14.56% -34.95% -0.97% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.46 12.16 10.37 11.75 12.02 17.37 18.68 -36.44%
  QoQ % -22.20% 17.26% -11.74% -2.25% -30.80% -7.01% -
  Horiz. % 50.64% 65.10% 55.51% 62.90% 64.35% 92.99% 100.00%
EPS 0.20 0.14 0.14 0.09 0.23 0.00 -0.80 -
  QoQ % 42.86% 0.00% 55.56% -60.87% 0.00% 0.00% -
  Horiz. % -25.00% -17.50% -17.50% -11.25% -28.75% -0.00% 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 0.5200 0.5200 0.5600 0.6000 0.6400 0.7500 0.7800 -23.67%
  QoQ % 0.00% -7.14% -6.67% -6.25% -14.67% -3.85% -
  Horiz. % 66.67% 66.67% 71.79% 76.92% 82.05% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.13 1.26 1.01 1.15 1.07 0.83 0.89 17.24%
  QoQ % -10.32% 24.75% -12.17% 7.48% 28.92% -6.74% -
  Horiz. % 126.97% 141.57% 113.48% 129.21% 120.22% 93.26% 100.00%
EPS 0.02 0.02 0.01 0.01 0.02 0.00 -0.04 -
  QoQ % 0.00% 100.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % -50.00% -50.00% -25.00% -25.00% -50.00% -0.00% 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 0.0620 0.0538 0.0545 0.0586 0.0570 0.0358 0.0373 40.28%
  QoQ % 15.24% -1.28% -7.00% 2.81% 59.22% -4.02% -
  Horiz. % 166.22% 144.24% 146.11% 157.10% 152.82% 95.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1250 0.1600 0.1750 0.1700 0.2300 0.2200 0.2000 -
P/RPS 1.32 1.32 1.69 1.45 1.91 1.27 1.07 15.01%
  QoQ % 0.00% -21.89% 16.55% -24.08% 50.39% 18.69% -
  Horiz. % 123.36% 123.36% 157.94% 135.51% 178.50% 118.69% 100.00%
P/EPS 62.50 107.34 125.00 188.89 100.00 3,074.11 -25.00 -
  QoQ % -41.77% -14.13% -33.82% 88.89% -96.75% 12,396.44% -
  Horiz. % -250.00% -429.36% -500.00% -755.56% -400.00% -12,296.44% 100.00%
EY 1.60 0.93 0.80 0.53 1.00 0.03 -4.00 -
  QoQ % 72.04% 16.25% 50.94% -47.00% 3,233.33% 100.75% -
  Horiz. % -40.00% -23.25% -20.00% -13.25% -25.00% -0.75% 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 0.31 0.31 0.28 0.36 0.29 0.26 -5.19%
  QoQ % -22.58% 0.00% 10.71% -22.22% 24.14% 11.54% -
  Horiz. % 92.31% 119.23% 119.23% 107.69% 138.46% 111.54% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 -
Price 0.1600 0.1200 0.1600 0.1850 0.2000 0.2500 0.1700 -
P/RPS 1.69 0.99 1.54 1.57 1.66 1.44 0.91 51.03%
  QoQ % 70.71% -35.71% -1.91% -5.42% 15.28% 58.24% -
  Horiz. % 185.71% 108.79% 169.23% 172.53% 182.42% 158.24% 100.00%
P/EPS 80.00 80.51 114.29 205.56 86.96 3,493.30 -21.25 -
  QoQ % -0.63% -29.56% -44.40% 136.38% -97.51% 16,539.06% -
  Horiz. % -376.47% -378.87% -537.84% -967.34% -409.22% -16,439.06% 100.00%
EY 1.25 1.24 0.88 0.49 1.15 0.03 -4.71 -
  QoQ % 0.81% 40.91% 79.59% -57.39% 3,733.33% 100.64% -
  Horiz. % -26.54% -26.33% -18.68% -10.40% -24.42% -0.64% 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 0.23 0.29 0.31 0.31 0.33 0.22 25.66%
  QoQ % 34.78% -20.69% -6.45% 0.00% -6.06% 50.00% -
  Horiz. % 140.91% 104.55% 131.82% 140.91% 140.91% 150.00% 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.
 


 

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. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. 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
Partners & Brokers