Highlights

[PWORTH] QoQ Quarter Result on 2017-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     223.85%    YoY -     268.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,690 42,992 41,080 48,150 41,145 59,204 43,557 -58.36%
  QoQ % -72.81% 4.65% -14.68% 17.03% -30.50% 35.92% -
  Horiz. % 26.84% 98.70% 94.31% 110.54% 94.46% 135.92% 100.00%
PBT -19,278 22,578 5,430 3,931 1,074 11 361 -
  QoQ % -185.38% 315.80% 38.13% 266.01% 9,663.64% -96.95% -
  Horiz. % -5,340.17% 6,254.29% 1,504.16% 1,088.92% 297.51% 3.05% 100.00%
Tax 1,343 -19,036 88 -363 -611 3,023 -36 -
  QoQ % 107.06% -21,731.82% 124.24% 40.59% -120.21% 8,497.22% -
  Horiz. % -3,730.56% 52,877.78% -244.44% 1,008.33% 1,697.22% -8,397.22% 100.00%
NP -17,935 3,542 5,518 3,568 463 3,034 325 -
  QoQ % -606.35% -35.81% 54.65% 670.63% -84.74% 833.54% -
  Horiz. % -5,518.46% 1,089.85% 1,697.85% 1,097.85% 142.46% 933.54% 100.00%
NP to SH -17,935 3,542 5,518 3,653 1,128 3,059 325 -
  QoQ % -606.35% -35.81% 51.05% 223.85% -63.13% 841.23% -
  Horiz. % -5,518.46% 1,089.85% 1,697.85% 1,124.00% 347.08% 941.23% 100.00%
Tax Rate - % 84.31 % -1.62 % 9.23 % 56.89 % -27,481.82 % 9.97 % -
  QoQ % 0.00% 5,304.32% -117.55% -83.78% 100.21% -275,745.16% -
  Horiz. % 0.00% 845.64% -16.25% 92.58% 570.61% -275,645.16% 100.00%
Total Cost 29,625 39,450 35,562 44,582 40,682 56,170 43,232 -22.26%
  QoQ % -24.90% 10.93% -20.23% 9.59% -27.57% 29.93% -
  Horiz. % 68.53% 91.25% 82.26% 103.12% 94.10% 129.93% 100.00%
Net Worth 429,966 359,381 357,441 320,973 308,364 347,899 301,895 26.56%
  QoQ % 19.64% 0.54% 11.36% 4.09% -11.36% 15.24% -
  Horiz. % 142.42% 119.04% 118.40% 106.32% 102.14% 115.24% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 429,966 359,381 357,441 320,973 308,364 347,899 301,895 26.56%
  QoQ % 19.64% 0.54% 11.36% 4.09% -11.36% 15.24% -
  Horiz. % 142.42% 119.04% 118.40% 106.32% 102.14% 115.24% 100.00%
NOSH 3,071,192 1,026,803 1,021,262 944,039 934,439 790,680 718,800 163.08%
  QoQ % 199.10% 0.54% 8.18% 1.03% 18.18% 10.00% -
  Horiz. % 427.27% 142.85% 142.08% 131.34% 130.00% 110.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -153.42 % 8.24 % 13.43 % 7.41 % 1.13 % 5.12 % 0.75 % -
  QoQ % -1,961.89% -38.64% 81.24% 555.75% -77.93% 582.67% -
  Horiz. % -20,456.00% 1,098.67% 1,790.67% 988.00% 150.67% 682.67% 100.00%
ROE -4.17 % 0.99 % 1.54 % 1.14 % 0.37 % 0.88 % 0.11 % -
  QoQ % -521.21% -35.71% 35.09% 208.11% -57.95% 700.00% -
  Horiz. % -3,790.91% 900.00% 1,400.00% 1,036.36% 336.36% 800.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.38 4.19 4.02 5.10 4.40 7.49 6.06 -84.19%
  QoQ % -90.93% 4.23% -21.18% 15.91% -41.26% 23.60% -
  Horiz. % 6.27% 69.14% 66.34% 84.16% 72.61% 123.60% 100.00%
EPS -0.58 0.34 0.54 0.39 0.12 0.39 0.05 -
  QoQ % -270.59% -37.04% 38.46% 225.00% -69.23% 680.00% -
  Horiz. % -1,160.00% 680.00% 1,080.00% 780.00% 240.00% 780.00% 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 0.1400 0.3500 0.3500 0.3400 0.3300 0.4400 0.4200 -51.89%
  QoQ % -60.00% 0.00% 2.94% 3.03% -25.00% 4.76% -
  Horiz. % 33.33% 83.33% 83.33% 80.95% 78.57% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.29 1.05 1.00 1.18 1.00 1.45 1.06 -57.82%
  QoQ % -72.38% 5.00% -15.25% 18.00% -31.03% 36.79% -
  Horiz. % 27.36% 99.06% 94.34% 111.32% 94.34% 136.79% 100.00%
EPS -0.44 0.09 0.13 0.09 0.03 0.07 0.01 -
  QoQ % -588.89% -30.77% 44.44% 200.00% -57.14% 600.00% -
  Horiz. % -4,400.00% 900.00% 1,300.00% 900.00% 300.00% 700.00% 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 0.1050 0.0878 0.0873 0.0784 0.0753 0.0850 0.0737 26.59%
  QoQ % 19.59% 0.57% 11.35% 4.12% -11.41% 15.33% -
  Horiz. % 142.47% 119.13% 118.45% 106.38% 102.17% 115.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0450 0.2400 0.1750 0.2550 0.2550 0.2450 0.1800 -
P/RPS 11.82 5.73 4.35 5.00 5.79 3.27 2.97 150.92%
  QoQ % 106.28% 31.72% -13.00% -13.64% 77.06% 10.10% -
  Horiz. % 397.98% 192.93% 146.46% 168.35% 194.95% 110.10% 100.00%
P/EPS -7.71 69.57 32.39 65.90 211.24 63.33 398.10 -
  QoQ % -111.08% 114.79% -50.85% -68.80% 233.55% -84.09% -
  Horiz. % -1.94% 17.48% 8.14% 16.55% 53.06% 15.91% 100.00%
EY -12.98 1.44 3.09 1.52 0.47 1.58 0.25 -
  QoQ % -1,001.39% -53.40% 103.29% 223.40% -70.25% 532.00% -
  Horiz. % -5,192.00% 576.00% 1,236.00% 608.00% 188.00% 632.00% 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 0.32 0.69 0.50 0.75 0.77 0.56 0.43 -17.86%
  QoQ % -53.62% 38.00% -33.33% -2.60% 37.50% 30.23% -
  Horiz. % 74.42% 160.47% 116.28% 174.42% 179.07% 130.23% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 -
Price 0.0400 0.0500 0.2350 0.2500 0.2350 0.2150 0.2600 -
P/RPS 10.51 1.19 5.84 4.90 5.34 2.87 4.29 81.63%
  QoQ % 783.19% -79.62% 19.18% -8.24% 86.06% -33.10% -
  Horiz. % 244.99% 27.74% 136.13% 114.22% 124.48% 66.90% 100.00%
P/EPS -6.85 14.49 43.49 64.61 194.67 55.57 575.04 -
  QoQ % -147.27% -66.68% -32.69% -66.81% 250.31% -90.34% -
  Horiz. % -1.19% 2.52% 7.56% 11.24% 33.85% 9.66% 100.00%
EY -14.60 6.90 2.30 1.55 0.51 1.80 0.17 -
  QoQ % -311.59% 200.00% 48.39% 203.92% -71.67% 958.82% -
  Horiz. % -8,588.24% 4,058.82% 1,352.94% 911.76% 300.00% 1,058.82% 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 0.29 0.14 0.67 0.74 0.71 0.49 0.62 -39.72%
  QoQ % 107.14% -79.10% -9.46% 4.23% 44.90% -20.97% -
  Horiz. % 46.77% 22.58% 108.06% 119.35% 114.52% 79.03% 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 
Partners & Brokers