Highlights

[PWORTH] QoQ Quarter Result on 2018-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 13-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     51.05%    YoY -     1,597.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 3,473 11,690 42,992 41,080 48,150 41,145 59,204 -84.82%
  QoQ % -70.29% -72.81% 4.65% -14.68% 17.03% -30.50% -
  Horiz. % 5.87% 19.75% 72.62% 69.39% 81.33% 69.50% 100.00%
PBT -21,629 -19,278 22,578 5,430 3,931 1,074 11 -
  QoQ % -12.20% -185.38% 315.80% 38.13% 266.01% 9,663.64% -
  Horiz. % -196,627.27% -175,254.55% 205,254.55% 49,363.64% 35,736.36% 9,763.64% 100.00%
Tax 3,126 1,343 -19,036 88 -363 -611 3,023 2.25%
  QoQ % 132.76% 107.06% -21,731.82% 124.24% 40.59% -120.21% -
  Horiz. % 103.41% 44.43% -629.71% 2.91% -12.01% -20.21% 100.00%
NP -18,503 -17,935 3,542 5,518 3,568 463 3,034 -
  QoQ % -3.17% -606.35% -35.81% 54.65% 670.63% -84.74% -
  Horiz. % -609.85% -591.13% 116.74% 181.87% 117.60% 15.26% 100.00%
NP to SH -18,503 -17,935 3,542 5,518 3,653 1,128 3,059 -
  QoQ % -3.17% -606.35% -35.81% 51.05% 223.85% -63.13% -
  Horiz. % -604.87% -586.30% 115.79% 180.39% 119.42% 36.87% 100.00%
Tax Rate - % - % 84.31 % -1.62 % 9.23 % 56.89 % -27,481.82 % -
  QoQ % 0.00% 0.00% 5,304.32% -117.55% -83.78% 100.21% -
  Horiz. % 0.00% 0.00% -0.31% 0.01% -0.03% -0.21% 100.00%
Total Cost 21,976 29,625 39,450 35,562 44,582 40,682 56,170 -46.42%
  QoQ % -25.82% -24.90% 10.93% -20.23% 9.59% -27.57% -
  Horiz. % 39.12% 52.74% 70.23% 63.31% 79.37% 72.43% 100.00%
Net Worth 450,441 429,966 359,381 357,441 320,973 308,364 347,899 18.74%
  QoQ % 4.76% 19.64% 0.54% 11.36% 4.09% -11.36% -
  Horiz. % 129.47% 123.59% 103.30% 102.74% 92.26% 88.64% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 450,441 429,966 359,381 357,441 320,973 308,364 347,899 18.74%
  QoQ % 4.76% 19.64% 0.54% 11.36% 4.09% -11.36% -
  Horiz. % 129.47% 123.59% 103.30% 102.74% 92.26% 88.64% 100.00%
NOSH 4,094,922 3,071,192 1,026,803 1,021,262 944,039 934,439 790,680 198.44%
  QoQ % 33.33% 199.10% 0.54% 8.18% 1.03% 18.18% -
  Horiz. % 517.90% 388.42% 129.86% 129.16% 119.40% 118.18% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -532.77 % -153.42 % 8.24 % 13.43 % 7.41 % 1.13 % 5.12 % -
  QoQ % -247.26% -1,961.89% -38.64% 81.24% 555.75% -77.93% -
  Horiz. % -10,405.67% -2,996.48% 160.94% 262.30% 144.73% 22.07% 100.00%
ROE -4.11 % -4.17 % 0.99 % 1.54 % 1.14 % 0.37 % 0.88 % -
  QoQ % 1.44% -521.21% -35.71% 35.09% 208.11% -57.95% -
  Horiz. % -467.05% -473.86% 112.50% 175.00% 129.55% 42.05% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.08 0.38 4.19 4.02 5.10 4.40 7.49 -95.11%
  QoQ % -78.95% -90.93% 4.23% -21.18% 15.91% -41.26% -
  Horiz. % 1.07% 5.07% 55.94% 53.67% 68.09% 58.74% 100.00%
EPS -0.45 -0.58 0.34 0.54 0.39 0.12 0.39 -
  QoQ % 22.41% -270.59% -37.04% 38.46% 225.00% -69.23% -
  Horiz. % -115.38% -148.72% 87.18% 138.46% 100.00% 30.77% 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 0.1100 0.1400 0.3500 0.3500 0.3400 0.3300 0.4400 -60.21%
  QoQ % -21.43% -60.00% 0.00% 2.94% 3.03% -25.00% -
  Horiz. % 25.00% 31.82% 79.55% 79.55% 77.27% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.08 0.29 1.05 1.00 1.18 1.00 1.45 -85.43%
  QoQ % -72.41% -72.38% 5.00% -15.25% 18.00% -31.03% -
  Horiz. % 5.52% 20.00% 72.41% 68.97% 81.38% 68.97% 100.00%
EPS -0.45 -0.44 0.09 0.13 0.09 0.03 0.07 -
  QoQ % -2.27% -588.89% -30.77% 44.44% 200.00% -57.14% -
  Horiz. % -642.86% -628.57% 128.57% 185.71% 128.57% 42.86% 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 0.1100 0.1050 0.0878 0.0873 0.0784 0.0753 0.0850 18.70%
  QoQ % 4.76% 19.59% 0.57% 11.35% 4.12% -11.41% -
  Horiz. % 129.41% 123.53% 103.29% 102.71% 92.24% 88.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0600 0.0450 0.2400 0.1750 0.2550 0.2550 0.2450 -
P/RPS 70.74 11.82 5.73 4.35 5.00 5.79 3.27 672.05%
  QoQ % 498.48% 106.28% 31.72% -13.00% -13.64% 77.06% -
  Horiz. % 2,163.30% 361.47% 175.23% 133.03% 152.91% 177.06% 100.00%
P/EPS -13.28 -7.71 69.57 32.39 65.90 211.24 63.33 -
  QoQ % -72.24% -111.08% 114.79% -50.85% -68.80% 233.55% -
  Horiz. % -20.97% -12.17% 109.85% 51.14% 104.06% 333.55% 100.00%
EY -7.53 -12.98 1.44 3.09 1.52 0.47 1.58 -
  QoQ % 41.99% -1,001.39% -53.40% 103.29% 223.40% -70.25% -
  Horiz. % -476.58% -821.52% 91.14% 195.57% 96.20% 29.75% 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 0.55 0.32 0.69 0.50 0.75 0.77 0.56 -1.19%
  QoQ % 71.88% -53.62% 38.00% -33.33% -2.60% 37.50% -
  Horiz. % 98.21% 57.14% 123.21% 89.29% 133.93% 137.50% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 -
Price 0.0400 0.0400 0.0500 0.2350 0.2500 0.2350 0.2150 -
P/RPS 47.16 10.51 1.19 5.84 4.90 5.34 2.87 543.05%
  QoQ % 348.72% 783.19% -79.62% 19.18% -8.24% 86.06% -
  Horiz. % 1,643.21% 366.20% 41.46% 203.48% 170.73% 186.06% 100.00%
P/EPS -8.85 -6.85 14.49 43.49 64.61 194.67 55.57 -
  QoQ % -29.20% -147.27% -66.68% -32.69% -66.81% 250.31% -
  Horiz. % -15.93% -12.33% 26.08% 78.26% 116.27% 350.31% 100.00%
EY -11.30 -14.60 6.90 2.30 1.55 0.51 1.80 -
  QoQ % 22.60% -311.59% 200.00% 48.39% 203.92% -71.67% -
  Horiz. % -627.78% -811.11% 383.33% 127.78% 86.11% 28.33% 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 0.36 0.29 0.14 0.67 0.74 0.71 0.49 -18.53%
  QoQ % 24.14% 107.14% -79.10% -9.46% 4.23% 44.90% -
  Horiz. % 73.47% 59.18% 28.57% 136.73% 151.02% 144.90% 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