Highlights

[PWORTH] QoQ Quarter Result on 2016-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     203.36%    YoY -     171.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 41,145 59,204 43,557 38,021 29,386 48,759 24,747 40.30%
  QoQ % -30.50% 35.92% 14.56% 29.38% -39.73% 97.03% -
  Horiz. % 166.26% 239.24% 176.01% 153.64% 118.75% 197.03% 100.00%
PBT 1,074 11 361 1,118 429 659 -177 -
  QoQ % 9,663.64% -96.95% -67.71% 160.61% -34.90% 472.32% -
  Horiz. % -606.78% -6.21% -203.95% -631.64% -242.37% -372.32% 100.00%
Tax -611 3,023 -36 863 -1,034 -385 26 -
  QoQ % -120.21% 8,497.22% -104.17% 183.46% -168.57% -1,580.77% -
  Horiz. % -2,350.00% 11,626.92% -138.46% 3,319.23% -3,976.92% -1,480.77% 100.00%
NP 463 3,034 325 1,981 -605 274 -151 -
  QoQ % -84.74% 833.54% -83.59% 427.44% -320.80% 281.46% -
  Horiz. % -306.62% -2,009.27% -215.23% -1,311.92% 400.66% -181.46% 100.00%
NP to SH 1,128 3,059 325 992 327 186 -62 -
  QoQ % -63.13% 841.23% -67.24% 203.36% 75.81% 400.00% -
  Horiz. % -1,819.35% -4,933.87% -524.19% -1,600.00% -527.42% -300.00% 100.00%
Tax Rate 56.89 % -27,481.82 % 9.97 % -77.19 % 241.03 % 58.42 % - % -
  QoQ % 100.21% -275,745.16% 112.92% -132.03% 312.58% 0.00% -
  Horiz. % 97.38% -47,041.80% 17.07% -132.13% 412.58% 100.00% -
Total Cost 40,682 56,170 43,232 36,040 29,991 48,485 24,898 38.68%
  QoQ % -27.57% 29.93% 19.96% 20.17% -38.14% 94.73% -
  Horiz. % 163.39% 225.60% 173.64% 144.75% 120.46% 194.73% 100.00%
Net Worth 308,364 347,899 301,895 277,759 274,679 260,399 278,999 6.89%
  QoQ % -11.36% 15.24% 8.69% 1.12% 5.48% -6.67% -
  Horiz. % 110.53% 124.70% 108.21% 99.56% 98.45% 93.33% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 308,364 347,899 301,895 277,759 274,679 260,399 278,999 6.89%
  QoQ % -11.36% 15.24% 8.69% 1.12% 5.48% -6.67% -
  Horiz. % 110.53% 124.70% 108.21% 99.56% 98.45% 93.33% 100.00%
NOSH 934,439 790,680 718,800 661,333 653,999 620,000 620,000 31.42%
  QoQ % 18.18% 10.00% 8.69% 1.12% 5.48% 0.00% -
  Horiz. % 150.72% 127.53% 115.94% 106.67% 105.48% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.13 % 5.12 % 0.75 % 5.21 % -2.06 % 0.56 % -0.61 % -
  QoQ % -77.93% 582.67% -85.60% 352.91% -467.86% 191.80% -
  Horiz. % -185.25% -839.34% -122.95% -854.10% 337.70% -91.80% 100.00%
ROE 0.37 % 0.88 % 0.11 % 0.36 % 0.12 % 0.07 % -0.02 % -
  QoQ % -57.95% 700.00% -69.44% 200.00% 71.43% 450.00% -
  Horiz. % -1,850.00% -4,400.00% -550.00% -1,800.00% -600.00% -350.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.40 7.49 6.06 5.75 4.49 7.86 3.99 6.73%
  QoQ % -41.26% 23.60% 5.39% 28.06% -42.88% 96.99% -
  Horiz. % 110.28% 187.72% 151.88% 144.11% 112.53% 196.99% 100.00%
EPS 0.12 0.39 0.05 0.15 0.05 0.03 -0.01 -
  QoQ % -69.23% 680.00% -66.67% 200.00% 66.67% 400.00% -
  Horiz. % -1,200.00% -3,900.00% -500.00% -1,500.00% -500.00% -300.00% 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 0.3300 0.4400 0.4200 0.4200 0.4200 0.4200 0.4500 -18.66%
  QoQ % -25.00% 4.76% 0.00% 0.00% 0.00% -6.67% -
  Horiz. % 73.33% 97.78% 93.33% 93.33% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.00 1.45 1.06 0.93 0.72 1.19 0.60 40.53%
  QoQ % -31.03% 36.79% 13.98% 29.17% -39.50% 98.33% -
  Horiz. % 166.67% 241.67% 176.67% 155.00% 120.00% 198.33% 100.00%
EPS 0.03 0.07 0.01 0.02 0.01 0.00 0.00 -
  QoQ % -57.14% 600.00% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 300.00% 700.00% 100.00% 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 0.0753 0.0850 0.0737 0.0678 0.0671 0.0636 0.0681 6.92%
  QoQ % -11.41% 15.33% 8.70% 1.04% 5.50% -6.61% -
  Horiz. % 110.57% 124.82% 108.22% 99.56% 98.53% 93.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2550 0.2450 0.1800 0.1100 0.0900 0.1000 0.1100 -
P/RPS 5.79 3.27 2.97 1.91 2.00 1.27 2.76 63.80%
  QoQ % 77.06% 10.10% 55.50% -4.50% 57.48% -53.99% -
  Horiz. % 209.78% 118.48% 107.61% 69.20% 72.46% 46.01% 100.00%
P/EPS 211.24 63.33 398.10 73.33 180.00 333.33 -1,100.00 -
  QoQ % 233.55% -84.09% 442.89% -59.26% -46.00% 130.30% -
  Horiz. % -19.20% -5.76% -36.19% -6.67% -16.36% -30.30% 100.00%
EY 0.47 1.58 0.25 1.36 0.56 0.30 -0.09 -
  QoQ % -70.25% 532.00% -81.62% 142.86% 86.67% 433.33% -
  Horiz. % -522.22% -1,755.56% -277.78% -1,511.11% -622.22% -333.33% 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 0.77 0.56 0.43 0.26 0.21 0.24 0.24 117.38%
  QoQ % 37.50% 30.23% 65.38% 23.81% -12.50% 0.00% -
  Horiz. % 320.83% 233.33% 179.17% 108.33% 87.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.2350 0.2150 0.2600 0.1050 0.1100 0.0850 0.1050 -
P/RPS 5.34 2.87 4.29 1.83 2.45 1.08 2.63 60.28%
  QoQ % 86.06% -33.10% 134.43% -25.31% 126.85% -58.94% -
  Horiz. % 203.04% 109.13% 163.12% 69.58% 93.16% 41.06% 100.00%
P/EPS 194.67 55.57 575.04 70.00 220.00 283.33 -1,050.00 -
  QoQ % 250.31% -90.34% 721.49% -68.18% -22.35% 126.98% -
  Horiz. % -18.54% -5.29% -54.77% -6.67% -20.95% -26.98% 100.00%
EY 0.51 1.80 0.17 1.43 0.45 0.35 -0.10 -
  QoQ % -71.67% 958.82% -88.11% 217.78% 28.57% 450.00% -
  Horiz. % -510.00% -1,800.00% -170.00% -1,430.00% -450.00% -350.00% 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 0.71 0.49 0.62 0.25 0.26 0.20 0.23 111.86%
  QoQ % 44.90% -20.97% 148.00% -3.85% 30.00% -13.04% -
  Horiz. % 308.70% 213.04% 269.57% 108.70% 113.04% 86.96% 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.
 


 

187  271  575  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 HSI-H6R 0.38+0.015 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.305+0.01 
 HOMERIZ-WB 0.285-0.02 
 VELESTO-WA 0.13-0.015 
Partners & Brokers