Highlights

[PWORTH] QoQ Quarter Result on 2019-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     7.36%    YoY -     -410.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,448 12,858 14,445 4,015 3,473 11,690 42,992 -77.87%
  QoQ % -65.41% -10.99% 259.78% 15.61% -70.29% -72.81% -
  Horiz. % 10.35% 29.91% 33.60% 9.34% 8.08% 27.19% 100.00%
PBT -9,013 -6,235 -88,295 -21,343 -21,629 -19,278 22,578 -
  QoQ % -44.55% 92.94% -313.70% 1.32% -12.20% -185.38% -
  Horiz. % -39.92% -27.62% -391.07% -94.53% -95.80% -85.38% 100.00%
Tax 0 0 -2,110 4,202 3,126 1,343 -19,036 -
  QoQ % 0.00% 0.00% -150.21% 34.42% 132.76% 107.06% -
  Horiz. % -0.00% -0.00% 11.08% -22.07% -16.42% -7.06% 100.00%
NP -9,013 -6,235 -90,405 -17,141 -18,503 -17,935 3,542 -
  QoQ % -44.55% 93.10% -427.42% 7.36% -3.17% -606.35% -
  Horiz. % -254.46% -176.03% -2,552.37% -483.94% -522.39% -506.35% 100.00%
NP to SH -9,013 -6,235 -90,405 -17,141 -18,503 -17,935 3,542 -
  QoQ % -44.55% 93.10% -427.42% 7.36% -3.17% -606.35% -
  Horiz. % -254.46% -176.03% -2,552.37% -483.94% -522.39% -506.35% 100.00%
Tax Rate - % - % - % - % - % - % 84.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 13,461 19,093 104,850 21,156 21,976 29,625 39,450 -51.07%
  QoQ % -29.50% -81.79% 395.60% -3.73% -25.82% -24.90% -
  Horiz. % 34.12% 48.40% 265.78% 53.63% 55.71% 75.10% 100.00%
Net Worth 286,644 286,644 327,593 409,492 450,441 429,966 359,381 -13.96%
  QoQ % 0.00% -12.50% -20.00% -9.09% 4.76% 19.64% -
  Horiz. % 79.76% 79.76% 91.15% 113.94% 125.34% 119.64% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 286,644 286,644 327,593 409,492 450,441 429,966 359,381 -13.96%
  QoQ % 0.00% -12.50% -20.00% -9.09% 4.76% 19.64% -
  Horiz. % 79.76% 79.76% 91.15% 113.94% 125.34% 119.64% 100.00%
NOSH 4,094,922 4,094,922 4,094,922 4,094,922 4,094,922 3,071,192 1,026,803 150.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 199.10% -
  Horiz. % 398.80% 398.80% 398.80% 398.80% 398.80% 299.10% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -202.63 % -48.49 % -625.86 % -426.92 % -532.77 % -153.42 % 8.24 % -
  QoQ % -317.88% 92.25% -46.60% 19.87% -247.26% -1,961.89% -
  Horiz. % -2,459.10% -588.47% -7,595.39% -5,181.07% -6,465.66% -1,861.89% 100.00%
ROE -3.14 % -2.18 % -27.60 % -4.19 % -4.11 % -4.17 % 0.99 % -
  QoQ % -44.04% 92.10% -558.71% -1.95% 1.44% -521.21% -
  Horiz. % -317.17% -220.20% -2,787.88% -423.23% -415.15% -421.21% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.11 0.31 0.35 0.10 0.08 0.38 4.19 -91.11%
  QoQ % -64.52% -11.43% 250.00% 25.00% -78.95% -90.93% -
  Horiz. % 2.63% 7.40% 8.35% 2.39% 1.91% 9.07% 100.00%
EPS -0.22 -0.15 -2.21 -0.42 -0.45 -0.58 0.34 -
  QoQ % -46.67% 93.21% -426.19% 6.67% 22.41% -270.59% -
  Horiz. % -64.71% -44.12% -650.00% -123.53% -132.35% -170.59% 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 0.0700 0.0700 0.0800 0.1000 0.1100 0.1400 0.3500 -65.70%
  QoQ % 0.00% -12.50% -20.00% -9.09% -21.43% -60.00% -
  Horiz. % 20.00% 20.00% 22.86% 28.57% 31.43% 40.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,294,922
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.10 0.30 0.34 0.09 0.08 0.27 1.00 -78.37%
  QoQ % -66.67% -11.76% 277.78% 12.50% -70.37% -73.00% -
  Horiz. % 10.00% 30.00% 34.00% 9.00% 8.00% 27.00% 100.00%
EPS -0.21 -0.15 -2.10 -0.40 -0.43 -0.42 0.08 -
  QoQ % -40.00% 92.86% -425.00% 6.98% -2.38% -625.00% -
  Horiz. % -262.50% -187.50% -2,625.00% -500.00% -537.50% -525.00% 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 0.0667 0.0667 0.0763 0.0953 0.1049 0.1001 0.0837 -14.01%
  QoQ % 0.00% -12.58% -19.94% -9.15% 4.80% 19.59% -
  Horiz. % 79.69% 79.69% 91.16% 113.86% 125.33% 119.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0350 0.0500 0.0600 0.0500 0.0600 0.0450 0.2400 -
P/RPS 32.22 15.92 17.01 51.00 70.74 11.82 5.73 215.22%
  QoQ % 102.39% -6.41% -66.65% -27.91% 498.48% 106.28% -
  Horiz. % 562.30% 277.84% 296.86% 890.05% 1,234.55% 206.28% 100.00%
P/EPS -15.90 -32.84 -2.72 -11.94 -13.28 -7.71 69.57 -
  QoQ % 51.58% -1,107.35% 77.22% 10.09% -72.24% -111.08% -
  Horiz. % -22.85% -47.20% -3.91% -17.16% -19.09% -11.08% 100.00%
EY -6.29 -3.05 -36.80 -8.37 -7.53 -12.98 1.44 -
  QoQ % -106.23% 91.71% -339.67% -11.16% 41.99% -1,001.39% -
  Horiz. % -436.81% -211.81% -2,555.56% -581.25% -522.92% -901.39% 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 0.50 0.71 0.75 0.50 0.55 0.32 0.69 -19.28%
  QoQ % -29.58% -5.33% 50.00% -9.09% 71.88% -53.62% -
  Horiz. % 72.46% 102.90% 108.70% 72.46% 79.71% 46.38% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 05/09/19 29/05/19 28/02/19 30/11/18 06/09/18 -
Price 0.0200 0.0400 0.0450 0.0650 0.0400 0.0400 0.0500 -
P/RPS 18.41 12.74 12.76 66.29 47.16 10.51 1.19 517.79%
  QoQ % 44.51% -0.16% -80.75% 40.56% 348.72% 783.19% -
  Horiz. % 1,547.06% 1,070.59% 1,072.27% 5,570.59% 3,963.02% 883.19% 100.00%
P/EPS -9.09 -26.27 -2.04 -15.53 -8.85 -6.85 14.49 -
  QoQ % 65.40% -1,187.75% 86.86% -75.48% -29.20% -147.27% -
  Horiz. % -62.73% -181.30% -14.08% -107.18% -61.08% -47.27% 100.00%
EY -11.01 -3.81 -49.06 -6.44 -11.30 -14.60 6.90 -
  QoQ % -188.98% 92.23% -661.80% 43.01% 22.60% -311.59% -
  Horiz. % -159.57% -55.22% -711.01% -93.33% -163.77% -211.59% 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 0.57 0.56 0.65 0.36 0.29 0.14 62.28%
  QoQ % -49.12% 1.79% -13.85% 80.56% 24.14% 107.14% -
  Horiz. % 207.14% 407.14% 400.00% 464.29% 257.14% 207.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers