Highlights

[PWORTH] QoQ Quarter Result on 2015-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -62.54%    YoY -     1.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 29,386 48,759 24,747 46,115 46,214 51,572 41,332 -20.29%
  QoQ % -39.73% 97.03% -46.34% -0.21% -10.39% 24.77% -
  Horiz. % 71.10% 117.97% 59.87% 111.57% 111.81% 124.77% 100.00%
PBT 429 659 -177 378 887 -2,046 1,122 -47.23%
  QoQ % -34.90% 472.32% -146.83% -57.38% 143.35% -282.35% -
  Horiz. % 38.24% 58.73% -15.78% 33.69% 79.06% -182.35% 100.00%
Tax -1,034 -385 26 -9 -1 2,211 -601 43.44%
  QoQ % -168.57% -1,580.77% 388.89% -800.00% -100.05% 467.89% -
  Horiz. % 172.05% 64.06% -4.33% 1.50% 0.17% -367.89% 100.00%
NP -605 274 -151 369 886 165 521 -
  QoQ % -320.80% 281.46% -140.92% -58.35% 436.97% -68.33% -
  Horiz. % -116.12% 52.59% -28.98% 70.83% 170.06% 31.67% 100.00%
NP to SH 327 186 -62 366 977 632 558 -29.90%
  QoQ % 75.81% 400.00% -116.94% -62.54% 54.59% 13.26% -
  Horiz. % 58.60% 33.33% -11.11% 65.59% 175.09% 113.26% 100.00%
Tax Rate 241.03 % 58.42 % - % 2.38 % 0.11 % - % 53.57 % 171.80%
  QoQ % 312.58% 0.00% 0.00% 2,063.64% 0.00% 0.00% -
  Horiz. % 449.93% 109.05% 0.00% 4.44% 0.21% 0.00% 100.00%
Total Cost 29,991 48,485 24,898 45,746 45,328 51,407 40,811 -18.52%
  QoQ % -38.14% 94.73% -45.57% 0.92% -11.83% 25.96% -
  Horiz. % 73.49% 118.80% 61.01% 112.09% 111.07% 125.96% 100.00%
Net Worth 274,679 260,399 278,999 245,742 254,019 220,479 223,199 14.80%
  QoQ % 5.48% -6.67% 13.53% -3.26% 15.21% -1.22% -
  Horiz. % 123.06% 116.67% 125.00% 110.10% 113.81% 98.78% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 274,679 260,399 278,999 245,742 254,019 220,479 223,199 14.80%
  QoQ % 5.48% -6.67% 13.53% -3.26% 15.21% -1.22% -
  Horiz. % 123.06% 116.67% 125.00% 110.10% 113.81% 98.78% 100.00%
NOSH 653,999 620,000 620,000 522,857 488,499 423,999 398,571 38.99%
  QoQ % 5.48% 0.00% 18.58% 7.03% 15.21% 6.38% -
  Horiz. % 164.09% 155.56% 155.56% 131.18% 122.56% 106.38% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.06 % 0.56 % -0.61 % 0.80 % 1.92 % 0.32 % 1.26 % -
  QoQ % -467.86% 191.80% -176.25% -58.33% 500.00% -74.60% -
  Horiz. % -163.49% 44.44% -48.41% 63.49% 152.38% 25.40% 100.00%
ROE 0.12 % 0.07 % -0.02 % 0.15 % 0.38 % 0.29 % 0.25 % -38.61%
  QoQ % 71.43% 450.00% -113.33% -60.53% 31.03% 16.00% -
  Horiz. % 48.00% 28.00% -8.00% 60.00% 152.00% 116.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.49 7.86 3.99 8.82 9.46 12.16 10.37 -42.68%
  QoQ % -42.88% 96.99% -54.76% -6.77% -22.20% 17.26% -
  Horiz. % 43.30% 75.80% 38.48% 85.05% 91.22% 117.26% 100.00%
EPS 0.05 0.03 -0.01 0.07 0.20 0.14 0.14 -49.57%
  QoQ % 66.67% 400.00% -114.29% -65.00% 42.86% 0.00% -
  Horiz. % 35.71% 21.43% -7.14% 50.00% 142.86% 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 0.4200 0.4200 0.4500 0.4700 0.5200 0.5200 0.5600 -17.41%
  QoQ % 0.00% -6.67% -4.26% -9.62% 0.00% -7.14% -
  Horiz. % 75.00% 75.00% 80.36% 83.93% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.72 1.19 0.60 1.13 1.13 1.26 1.01 -20.15%
  QoQ % -39.50% 98.33% -46.90% 0.00% -10.32% 24.75% -
  Horiz. % 71.29% 117.82% 59.41% 111.88% 111.88% 124.75% 100.00%
EPS 0.01 0.00 0.00 0.01 0.02 0.02 0.01 -
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 100.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 200.00% 200.00% 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 0.0671 0.0636 0.0681 0.0600 0.0620 0.0538 0.0545 14.83%
  QoQ % 5.50% -6.61% 13.50% -3.23% 15.24% -1.28% -
  Horiz. % 123.12% 116.70% 124.95% 110.09% 113.76% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.0900 0.1000 0.1100 0.1600 0.1250 0.1600 0.1750 -
P/RPS 2.00 1.27 2.76 1.81 1.32 1.32 1.69 11.85%
  QoQ % 57.48% -53.99% 52.49% 37.12% 0.00% -21.89% -
  Horiz. % 118.34% 75.15% 163.31% 107.10% 78.11% 78.11% 100.00%
P/EPS 180.00 333.33 -1,100.00 228.57 62.50 107.34 125.00 27.43%
  QoQ % -46.00% 130.30% -581.25% 265.71% -41.77% -14.13% -
  Horiz. % 144.00% 266.66% -880.00% 182.86% 50.00% 85.87% 100.00%
EY 0.56 0.30 -0.09 0.44 1.60 0.93 0.80 -21.11%
  QoQ % 86.67% 433.33% -120.45% -72.50% 72.04% 16.25% -
  Horiz. % 70.00% 37.50% -11.25% 55.00% 200.00% 116.25% 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 0.21 0.24 0.24 0.34 0.24 0.31 0.31 -22.81%
  QoQ % -12.50% 0.00% -29.41% 41.67% -22.58% 0.00% -
  Horiz. % 67.74% 77.42% 77.42% 109.68% 77.42% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 -
Price 0.1100 0.0850 0.1050 0.1150 0.1600 0.1200 0.1600 -
P/RPS 2.45 1.08 2.63 1.30 1.69 0.99 1.54 36.16%
  QoQ % 126.85% -58.94% 102.31% -23.08% 70.71% -35.71% -
  Horiz. % 159.09% 70.13% 170.78% 84.42% 109.74% 64.29% 100.00%
P/EPS 220.00 283.33 -1,050.00 164.29 80.00 80.51 114.29 54.56%
  QoQ % -22.35% 126.98% -739.11% 105.36% -0.63% -29.56% -
  Horiz. % 192.49% 247.90% -918.72% 143.75% 70.00% 70.44% 100.00%
EY 0.45 0.35 -0.10 0.61 1.25 1.24 0.88 -35.97%
  QoQ % 28.57% 450.00% -116.39% -51.20% 0.81% 40.91% -
  Horiz. % 51.14% 39.77% -11.36% 69.32% 142.05% 140.91% 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 0.26 0.20 0.23 0.24 0.31 0.23 0.29 -7.00%
  QoQ % 30.00% -13.04% -4.17% -22.58% 34.78% -20.69% -
  Horiz. % 89.66% 68.97% 79.31% 82.76% 106.90% 79.31% 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