Highlights

[PWORTH] QoQ Quarter Result on 2017-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -67.24%    YoY -     624.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 48,150 41,145 59,204 43,557 38,021 29,386 48,759 -0.83%
  QoQ % 17.03% -30.50% 35.92% 14.56% 29.38% -39.73% -
  Horiz. % 98.75% 84.38% 121.42% 89.33% 77.98% 60.27% 100.00%
PBT 3,931 1,074 11 361 1,118 429 659 227.84%
  QoQ % 266.01% 9,663.64% -96.95% -67.71% 160.61% -34.90% -
  Horiz. % 596.51% 162.97% 1.67% 54.78% 169.65% 65.10% 100.00%
Tax -363 -611 3,023 -36 863 -1,034 -385 -3.84%
  QoQ % 40.59% -120.21% 8,497.22% -104.17% 183.46% -168.57% -
  Horiz. % 94.29% 158.70% -785.19% 9.35% -224.16% 268.57% 100.00%
NP 3,568 463 3,034 325 1,981 -605 274 450.92%
  QoQ % 670.63% -84.74% 833.54% -83.59% 427.44% -320.80% -
  Horiz. % 1,302.19% 168.98% 1,107.30% 118.61% 722.99% -220.80% 100.00%
NP to SH 3,653 1,128 3,059 325 992 327 186 624.00%
  QoQ % 223.85% -63.13% 841.23% -67.24% 203.36% 75.81% -
  Horiz. % 1,963.98% 606.45% 1,644.62% 174.73% 533.33% 175.81% 100.00%
Tax Rate 9.23 % 56.89 % -27,481.82 % 9.97 % -77.19 % 241.03 % 58.42 % -70.68%
  QoQ % -83.78% 100.21% -275,745.16% 112.92% -132.03% 312.58% -
  Horiz. % 15.80% 97.38% -47,041.80% 17.07% -132.13% 412.58% 100.00%
Total Cost 44,582 40,682 56,170 43,232 36,040 29,991 48,485 -5.43%
  QoQ % 9.59% -27.57% 29.93% 19.96% 20.17% -38.14% -
  Horiz. % 91.95% 83.91% 115.85% 89.17% 74.33% 61.86% 100.00%
Net Worth 320,973 308,364 347,899 301,895 277,759 274,679 260,399 14.92%
  QoQ % 4.09% -11.36% 15.24% 8.69% 1.12% 5.48% -
  Horiz. % 123.26% 118.42% 133.60% 115.94% 106.67% 105.48% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 320,973 308,364 347,899 301,895 277,759 274,679 260,399 14.92%
  QoQ % 4.09% -11.36% 15.24% 8.69% 1.12% 5.48% -
  Horiz. % 123.26% 118.42% 133.60% 115.94% 106.67% 105.48% 100.00%
NOSH 944,039 934,439 790,680 718,800 661,333 653,999 620,000 32.25%
  QoQ % 1.03% 18.18% 10.00% 8.69% 1.12% 5.48% -
  Horiz. % 152.26% 150.72% 127.53% 115.94% 106.67% 105.48% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.41 % 1.13 % 5.12 % 0.75 % 5.21 % -2.06 % 0.56 % 456.81%
  QoQ % 555.75% -77.93% 582.67% -85.60% 352.91% -467.86% -
  Horiz. % 1,323.21% 201.79% 914.29% 133.93% 930.36% -367.86% 100.00%
ROE 1.14 % 0.37 % 0.88 % 0.11 % 0.36 % 0.12 % 0.07 % 539.24%
  QoQ % 208.11% -57.95% 700.00% -69.44% 200.00% 71.43% -
  Horiz. % 1,628.57% 528.57% 1,257.14% 157.14% 514.29% 171.43% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.10 4.40 7.49 6.06 5.75 4.49 7.86 -24.99%
  QoQ % 15.91% -41.26% 23.60% 5.39% 28.06% -42.88% -
  Horiz. % 64.89% 55.98% 95.29% 77.10% 73.16% 57.12% 100.00%
EPS 0.39 0.12 0.39 0.05 0.15 0.05 0.03 450.30%
  QoQ % 225.00% -69.23% 680.00% -66.67% 200.00% 66.67% -
  Horiz. % 1,300.00% 400.00% 1,300.00% 166.67% 500.00% 166.67% 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 0.3400 0.3300 0.4400 0.4200 0.4200 0.4200 0.4200 -13.11%
  QoQ % 3.03% -25.00% 4.76% 0.00% 0.00% 0.00% -
  Horiz. % 80.95% 78.57% 104.76% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.18 1.00 1.45 1.06 0.93 0.72 1.19 -0.56%
  QoQ % 18.00% -31.03% 36.79% 13.98% 29.17% -39.50% -
  Horiz. % 99.16% 84.03% 121.85% 89.08% 78.15% 60.50% 100.00%
EPS 0.09 0.03 0.07 0.01 0.02 0.01 0.00 -
  QoQ % 200.00% -57.14% 600.00% -50.00% 100.00% 0.00% -
  Horiz. % 900.00% 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 0.0784 0.0753 0.0850 0.0737 0.0678 0.0671 0.0636 14.92%
  QoQ % 4.12% -11.41% 15.33% 8.70% 1.04% 5.50% -
  Horiz. % 123.27% 118.40% 133.65% 115.88% 106.60% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2550 0.2550 0.2450 0.1800 0.1100 0.0900 0.1000 -
P/RPS 5.00 5.79 3.27 2.97 1.91 2.00 1.27 148.71%
  QoQ % -13.64% 77.06% 10.10% 55.50% -4.50% 57.48% -
  Horiz. % 393.70% 455.91% 257.48% 233.86% 150.39% 157.48% 100.00%
P/EPS 65.90 211.24 63.33 398.10 73.33 180.00 333.33 -65.96%
  QoQ % -68.80% 233.55% -84.09% 442.89% -59.26% -46.00% -
  Horiz. % 19.77% 63.37% 19.00% 119.43% 22.00% 54.00% 100.00%
EY 1.52 0.47 1.58 0.25 1.36 0.56 0.30 194.12%
  QoQ % 223.40% -70.25% 532.00% -81.62% 142.86% 86.67% -
  Horiz. % 506.67% 156.67% 526.67% 83.33% 453.33% 186.67% 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 0.75 0.77 0.56 0.43 0.26 0.21 0.24 113.30%
  QoQ % -2.60% 37.50% 30.23% 65.38% 23.81% -12.50% -
  Horiz. % 312.50% 320.83% 233.33% 179.17% 108.33% 87.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.2500 0.2350 0.2150 0.2600 0.1050 0.1100 0.0850 -
P/RPS 4.90 5.34 2.87 4.29 1.83 2.45 1.08 173.31%
  QoQ % -8.24% 86.06% -33.10% 134.43% -25.31% 126.85% -
  Horiz. % 453.70% 494.44% 265.74% 397.22% 169.44% 226.85% 100.00%
P/EPS 64.61 194.67 55.57 575.04 70.00 220.00 283.33 -62.57%
  QoQ % -66.81% 250.31% -90.34% 721.49% -68.18% -22.35% -
  Horiz. % 22.80% 68.71% 19.61% 202.96% 24.71% 77.65% 100.00%
EY 1.55 0.51 1.80 0.17 1.43 0.45 0.35 168.95%
  QoQ % 203.92% -71.67% 958.82% -88.11% 217.78% 28.57% -
  Horiz. % 442.86% 145.71% 514.29% 48.57% 408.57% 128.57% 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 0.74 0.71 0.49 0.62 0.25 0.26 0.20 138.65%
  QoQ % 4.23% 44.90% -20.97% 148.00% -3.85% 30.00% -
  Horiz. % 370.00% 355.00% 245.00% 310.00% 125.00% 130.00% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers