Highlights

[PWORTH] QoQ Quarter Result on 2016-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -116.94%    YoY -     -111.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 38,021 29,386 48,759 24,747 46,115 46,214 51,572 -18.32%
  QoQ % 29.38% -39.73% 97.03% -46.34% -0.21% -10.39% -
  Horiz. % 73.72% 56.98% 94.55% 47.99% 89.42% 89.61% 100.00%
PBT 1,118 429 659 -177 378 887 -2,046 -
  QoQ % 160.61% -34.90% 472.32% -146.83% -57.38% 143.35% -
  Horiz. % -54.64% -20.97% -32.21% 8.65% -18.48% -43.35% 100.00%
Tax 863 -1,034 -385 26 -9 -1 2,211 -46.44%
  QoQ % 183.46% -168.57% -1,580.77% 388.89% -800.00% -100.05% -
  Horiz. % 39.03% -46.77% -17.41% 1.18% -0.41% -0.05% 100.00%
NP 1,981 -605 274 -151 369 886 165 420.39%
  QoQ % 427.44% -320.80% 281.46% -140.92% -58.35% 436.97% -
  Horiz. % 1,200.61% -366.67% 166.06% -91.52% 223.64% 536.97% 100.00%
NP to SH 992 327 186 -62 366 977 632 34.88%
  QoQ % 203.36% 75.81% 400.00% -116.94% -62.54% 54.59% -
  Horiz. % 156.96% 51.74% 29.43% -9.81% 57.91% 154.59% 100.00%
Tax Rate -77.19 % 241.03 % 58.42 % - % 2.38 % 0.11 % - % -
  QoQ % -132.03% 312.58% 0.00% 0.00% 2,063.64% 0.00% -
  Horiz. % -70,172.73% 219,118.19% 53,109.09% 0.00% 2,163.64% 100.00% -
Total Cost 36,040 29,991 48,485 24,898 45,746 45,328 51,407 -21.00%
  QoQ % 20.17% -38.14% 94.73% -45.57% 0.92% -11.83% -
  Horiz. % 70.11% 58.34% 94.32% 48.43% 88.99% 88.17% 100.00%
Net Worth 277,759 274,679 260,399 278,999 245,742 254,019 220,479 16.56%
  QoQ % 1.12% 5.48% -6.67% 13.53% -3.26% 15.21% -
  Horiz. % 125.98% 124.58% 118.11% 126.54% 111.46% 115.21% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 277,759 274,679 260,399 278,999 245,742 254,019 220,479 16.56%
  QoQ % 1.12% 5.48% -6.67% 13.53% -3.26% 15.21% -
  Horiz. % 125.98% 124.58% 118.11% 126.54% 111.46% 115.21% 100.00%
NOSH 661,333 653,999 620,000 620,000 522,857 488,499 423,999 34.31%
  QoQ % 1.12% 5.48% 0.00% 18.58% 7.03% 15.21% -
  Horiz. % 155.97% 154.25% 146.23% 146.23% 123.32% 115.21% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.21 % -2.06 % 0.56 % -0.61 % 0.80 % 1.92 % 0.32 % 536.97%
  QoQ % 352.91% -467.86% 191.80% -176.25% -58.33% 500.00% -
  Horiz. % 1,628.12% -643.75% 175.00% -190.63% 250.00% 600.00% 100.00%
ROE 0.36 % 0.12 % 0.07 % -0.02 % 0.15 % 0.38 % 0.29 % 15.43%
  QoQ % 200.00% 71.43% 450.00% -113.33% -60.53% 31.03% -
  Horiz. % 124.14% 41.38% 24.14% -6.90% 51.72% 131.03% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.75 4.49 7.86 3.99 8.82 9.46 12.16 -39.17%
  QoQ % 28.06% -42.88% 96.99% -54.76% -6.77% -22.20% -
  Horiz. % 47.29% 36.92% 64.64% 32.81% 72.53% 77.80% 100.00%
EPS 0.15 0.05 0.03 -0.01 0.07 0.20 0.14 4.69%
  QoQ % 200.00% 66.67% 400.00% -114.29% -65.00% 42.86% -
  Horiz. % 107.14% 35.71% 21.43% -7.14% 50.00% 142.86% 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 0.4200 0.4500 0.4700 0.5200 0.5200 -13.21%
  QoQ % 0.00% 0.00% -6.67% -4.26% -9.62% 0.00% -
  Horiz. % 80.77% 80.77% 80.77% 86.54% 90.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.93 0.72 1.19 0.60 1.13 1.13 1.26 -18.25%
  QoQ % 29.17% -39.50% 98.33% -46.90% 0.00% -10.32% -
  Horiz. % 73.81% 57.14% 94.44% 47.62% 89.68% 89.68% 100.00%
EPS 0.02 0.01 0.00 0.00 0.01 0.02 0.02 -
  QoQ % 100.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 100.00% 50.00% 0.00% 0.00% 50.00% 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 0.0678 0.0671 0.0636 0.0681 0.0600 0.0620 0.0538 16.59%
  QoQ % 1.04% 5.50% -6.61% 13.50% -3.23% 15.24% -
  Horiz. % 126.02% 124.72% 118.22% 126.58% 111.52% 115.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1100 0.0900 0.1000 0.1100 0.1600 0.1250 0.1600 -
P/RPS 1.91 2.00 1.27 2.76 1.81 1.32 1.32 27.79%
  QoQ % -4.50% 57.48% -53.99% 52.49% 37.12% 0.00% -
  Horiz. % 144.70% 151.52% 96.21% 209.09% 137.12% 100.00% 100.00%
P/EPS 73.33 180.00 333.33 -1,100.00 228.57 62.50 107.34 -22.34%
  QoQ % -59.26% -46.00% 130.30% -581.25% 265.71% -41.77% -
  Horiz. % 68.32% 167.69% 310.54% -1,024.78% 212.94% 58.23% 100.00%
EY 1.36 0.56 0.30 -0.09 0.44 1.60 0.93 28.69%
  QoQ % 142.86% 86.67% 433.33% -120.45% -72.50% 72.04% -
  Horiz. % 146.24% 60.22% 32.26% -9.68% 47.31% 172.04% 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 0.21 0.24 0.24 0.34 0.24 0.31 -11.02%
  QoQ % 23.81% -12.50% 0.00% -29.41% 41.67% -22.58% -
  Horiz. % 83.87% 67.74% 77.42% 77.42% 109.68% 77.42% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 -
Price 0.1050 0.1100 0.0850 0.1050 0.1150 0.1600 0.1200 -
P/RPS 1.83 2.45 1.08 2.63 1.30 1.69 0.99 50.34%
  QoQ % -25.31% 126.85% -58.94% 102.31% -23.08% 70.71% -
  Horiz. % 184.85% 247.47% 109.09% 265.66% 131.31% 170.71% 100.00%
P/EPS 70.00 220.00 283.33 -1,050.00 164.29 80.00 80.51 -8.87%
  QoQ % -68.18% -22.35% 126.98% -739.11% 105.36% -0.63% -
  Horiz. % 86.95% 273.26% 351.92% -1,304.19% 204.06% 99.37% 100.00%
EY 1.43 0.45 0.35 -0.10 0.61 1.25 1.24 9.92%
  QoQ % 217.78% 28.57% 450.00% -116.39% -51.20% 0.81% -
  Horiz. % 115.32% 36.29% 28.23% -8.06% 49.19% 100.81% 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 0.25 0.26 0.20 0.23 0.24 0.31 0.23 5.69%
  QoQ % -3.85% 30.00% -13.04% -4.17% -22.58% 34.78% -
  Horiz. % 108.70% 113.04% 86.96% 100.00% 104.35% 134.78% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers