Highlights

[PWORTH] QoQ Quarter Result on 2015-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     55.00%    YoY -     135.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 46,115 46,214 51,572 41,332 47,009 43,857 33,988 22.49%
  QoQ % -0.21% -10.39% 24.77% -12.08% 7.19% 29.04% -
  Horiz. % 135.68% 135.97% 151.74% 121.61% 138.31% 129.04% 100.00%
PBT 378 887 -2,046 1,122 229 756 518 -18.90%
  QoQ % -57.38% 143.35% -282.35% 389.96% -69.71% 45.95% -
  Horiz. % 72.97% 171.24% -394.98% 216.60% 44.21% 145.95% 100.00%
Tax -9 -1 2,211 -601 103 68 -509 -93.16%
  QoQ % -800.00% -100.05% 467.89% -683.50% 51.47% 113.36% -
  Horiz. % 1.77% 0.20% -434.38% 118.07% -20.24% -13.36% 100.00%
NP 369 886 165 521 332 824 9 1,081.00%
  QoQ % -58.35% 436.97% -68.33% 56.93% -59.71% 9,055.56% -
  Horiz. % 4,100.00% 9,844.44% 1,833.33% 5,788.89% 3,688.89% 9,155.56% 100.00%
NP to SH 366 977 632 558 360 839 14 775.63%
  QoQ % -62.54% 54.59% 13.26% 55.00% -57.09% 5,892.86% -
  Horiz. % 2,614.29% 6,978.57% 4,514.29% 3,985.71% 2,571.43% 5,992.86% 100.00%
Tax Rate 2.38 % 0.11 % - % 53.57 % -44.98 % -8.99 % 98.26 % -91.57%
  QoQ % 2,063.64% 0.00% 0.00% 219.10% -400.33% -109.15% -
  Horiz. % 2.42% 0.11% 0.00% 54.52% -45.78% -9.15% 100.00%
Total Cost 45,746 45,328 51,407 40,811 46,677 43,033 33,979 21.86%
  QoQ % 0.92% -11.83% 25.96% -12.57% 8.47% 26.65% -
  Horiz. % 134.63% 133.40% 151.29% 120.11% 137.37% 126.65% 100.00%
Net Worth 245,742 254,019 220,479 223,199 239,999 233,460 146,718 40.90%
  QoQ % -3.26% 15.21% -1.22% -7.00% 2.80% 59.12% -
  Horiz. % 167.49% 173.13% 150.27% 152.13% 163.58% 159.12% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 245,742 254,019 220,479 223,199 239,999 233,460 146,718 40.90%
  QoQ % -3.26% 15.21% -1.22% -7.00% 2.80% 59.12% -
  Horiz. % 167.49% 173.13% 150.27% 152.13% 163.58% 159.12% 100.00%
NOSH 522,857 488,499 423,999 398,571 399,999 364,782 195,624 92.25%
  QoQ % 7.03% 15.21% 6.38% -0.36% 9.65% 86.47% -
  Horiz. % 267.28% 249.71% 216.74% 203.74% 204.47% 186.47% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.80 % 1.92 % 0.32 % 1.26 % 0.71 % 1.88 % 0.03 % 787.25%
  QoQ % -58.33% 500.00% -74.60% 77.46% -62.23% 6,166.67% -
  Horiz. % 2,666.67% 6,400.00% 1,066.67% 4,200.00% 2,366.67% 6,266.67% 100.00%
ROE 0.15 % 0.38 % 0.29 % 0.25 % 0.15 % 0.36 % 0.01 % 505.23%
  QoQ % -60.53% 31.03% 16.00% 66.67% -58.33% 3,500.00% -
  Horiz. % 1,500.00% 3,800.00% 2,900.00% 2,500.00% 1,500.00% 3,600.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.82 9.46 12.16 10.37 11.75 12.02 17.37 -36.27%
  QoQ % -6.77% -22.20% 17.26% -11.74% -2.25% -30.80% -
  Horiz. % 50.78% 54.46% 70.01% 59.70% 67.65% 69.20% 100.00%
EPS 0.07 0.20 0.14 0.14 0.09 0.23 0.00 -
  QoQ % -65.00% 42.86% 0.00% 55.56% -60.87% 0.00% -
  Horiz. % 30.43% 86.96% 60.87% 60.87% 39.13% 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 0.4700 0.5200 0.5200 0.5600 0.6000 0.6400 0.7500 -26.71%
  QoQ % -9.62% 0.00% -7.14% -6.67% -6.25% -14.67% -
  Horiz. % 62.67% 69.33% 69.33% 74.67% 80.00% 85.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.13 1.13 1.26 1.01 1.15 1.07 0.83 22.77%
  QoQ % 0.00% -10.32% 24.75% -12.17% 7.48% 28.92% -
  Horiz. % 136.14% 136.14% 151.81% 121.69% 138.55% 128.92% 100.00%
EPS 0.01 0.02 0.02 0.01 0.01 0.02 0.00 -
  QoQ % -50.00% 0.00% 100.00% 0.00% -50.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 50.00% 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 0.0600 0.0620 0.0538 0.0545 0.0586 0.0570 0.0358 40.96%
  QoQ % -3.23% 15.24% -1.28% -7.00% 2.81% 59.22% -
  Horiz. % 167.60% 173.18% 150.28% 152.23% 163.69% 159.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1600 0.1250 0.1600 0.1750 0.1700 0.2300 0.2200 -
P/RPS 1.81 1.32 1.32 1.69 1.45 1.91 1.27 26.56%
  QoQ % 37.12% 0.00% -21.89% 16.55% -24.08% 50.39% -
  Horiz. % 142.52% 103.94% 103.94% 133.07% 114.17% 150.39% 100.00%
P/EPS 228.57 62.50 107.34 125.00 188.89 100.00 3,074.11 -82.23%
  QoQ % 265.71% -41.77% -14.13% -33.82% 88.89% -96.75% -
  Horiz. % 7.44% 2.03% 3.49% 4.07% 6.14% 3.25% 100.00%
EY 0.44 1.60 0.93 0.80 0.53 1.00 0.03 496.25%
  QoQ % -72.50% 72.04% 16.25% 50.94% -47.00% 3,233.33% -
  Horiz. % 1,466.67% 5,333.33% 3,100.00% 2,666.67% 1,766.67% 3,333.33% 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 0.34 0.24 0.31 0.31 0.28 0.36 0.29 11.15%
  QoQ % 41.67% -22.58% 0.00% 10.71% -22.22% 24.14% -
  Horiz. % 117.24% 82.76% 106.90% 106.90% 96.55% 124.14% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 -
Price 0.1150 0.1600 0.1200 0.1600 0.1850 0.2000 0.2500 -
P/RPS 1.30 1.69 0.99 1.54 1.57 1.66 1.44 -6.57%
  QoQ % -23.08% 70.71% -35.71% -1.91% -5.42% 15.28% -
  Horiz. % 90.28% 117.36% 68.75% 106.94% 109.03% 115.28% 100.00%
P/EPS 164.29 80.00 80.51 114.29 205.56 86.96 3,493.30 -86.90%
  QoQ % 105.36% -0.63% -29.56% -44.40% 136.38% -97.51% -
  Horiz. % 4.70% 2.29% 2.30% 3.27% 5.88% 2.49% 100.00%
EY 0.61 1.25 1.24 0.88 0.49 1.15 0.03 640.89%
  QoQ % -51.20% 0.81% 40.91% 79.59% -57.39% 3,733.33% -
  Horiz. % 2,033.33% 4,166.67% 4,133.33% 2,933.33% 1,633.33% 3,833.33% 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 0.24 0.31 0.23 0.29 0.31 0.31 0.33 -19.08%
  QoQ % -22.58% 34.78% -20.69% -6.45% 0.00% -6.06% -
  Horiz. % 72.73% 93.94% 69.70% 87.88% 93.94% 93.94% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers