Highlights

[PWORTH] YoY Quarter Result on 2015-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     13.26%    YoY -     4,414.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 42,992 59,204 48,759 51,572 33,988 42,824 85,663 -10.85%
  YoY % -27.38% 21.42% -5.45% 51.74% -20.63% -50.01% -
  Horiz. % 50.19% 69.11% 56.92% 60.20% 39.68% 49.99% 100.00%
PBT 22,578 11 659 -2,046 518 -12,254 -2,526 -
  YoY % 205,154.55% -98.33% 132.21% -494.98% 104.23% -385.11% -
  Horiz. % -893.82% -0.44% -26.09% 81.00% -20.51% 485.11% 100.00%
Tax -19,036 3,023 -385 2,211 -509 4,679 3,203 -
  YoY % -729.71% 885.19% -117.41% 534.38% -110.88% 46.08% -
  Horiz. % -594.32% 94.38% -12.02% 69.03% -15.89% 146.08% 100.00%
NP 3,542 3,034 274 165 9 -7,575 677 31.74%
  YoY % 16.74% 1,007.30% 66.06% 1,733.33% 100.12% -1,218.91% -
  Horiz. % 523.19% 448.15% 40.47% 24.37% 1.33% -1,118.91% 100.00%
NP to SH 3,542 3,059 186 632 14 -7,461 766 29.06%
  YoY % 15.79% 1,544.62% -70.57% 4,414.29% 100.19% -1,074.02% -
  Horiz. % 462.40% 399.35% 24.28% 82.51% 1.83% -974.02% 100.00%
Tax Rate 84.31 % -27,481.82 % 58.42 % - % 98.26 % - % - % -
  YoY % 100.31% -47,141.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.80% -27,968.47% 59.45% 0.00% 100.00% - -
Total Cost 39,450 56,170 48,485 51,407 33,979 50,399 84,986 -12.00%
  YoY % -29.77% 15.85% -5.68% 51.29% -32.58% -40.70% -
  Horiz. % 46.42% 66.09% 57.05% 60.49% 39.98% 59.30% 100.00%
Net Worth 359,381 347,899 260,399 220,479 146,718 222,094 187,999 11.40%
  YoY % 3.30% 33.60% 18.11% 50.27% -33.94% 18.14% -
  Horiz. % 191.16% 185.05% 138.51% 117.28% 78.04% 118.14% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 359,381 347,899 260,399 220,479 146,718 222,094 187,999 11.40%
  YoY % 3.30% 33.60% 18.11% 50.27% -33.94% 18.14% -
  Horiz. % 191.16% 185.05% 138.51% 117.28% 78.04% 118.14% 100.00%
NOSH 1,026,803 790,680 620,000 423,999 195,624 173,511 187,999 32.69%
  YoY % 29.86% 27.53% 46.23% 116.74% 12.74% -7.71% -
  Horiz. % 546.17% 420.57% 329.79% 225.53% 104.06% 92.29% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.24 % 5.12 % 0.56 % 0.32 % 0.03 % -17.69 % 0.79 % 47.79%
  YoY % 60.94% 814.29% 75.00% 966.67% 100.17% -2,339.24% -
  Horiz. % 1,043.04% 648.10% 70.89% 40.51% 3.80% -2,239.24% 100.00%
ROE 0.99 % 0.88 % 0.07 % 0.29 % 0.01 % -3.36 % 0.41 % 15.82%
  YoY % 12.50% 1,157.14% -75.86% 2,800.00% 100.30% -919.51% -
  Horiz. % 241.46% 214.63% 17.07% 70.73% 2.44% -819.51% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.19 7.49 7.86 12.16 17.37 24.68 45.57 -32.81%
  YoY % -44.06% -4.71% -35.36% -29.99% -29.62% -45.84% -
  Horiz. % 9.19% 16.44% 17.25% 26.68% 38.12% 54.16% 100.00%
EPS 0.34 0.39 0.03 0.14 0.00 -4.30 0.42 -3.46%
  YoY % -12.82% 1,200.00% -78.57% 0.00% 0.00% -1,123.81% -
  Horiz. % 80.95% 92.86% 7.14% 33.33% 0.00% -1,023.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3500 0.4400 0.4200 0.5200 0.7500 1.2800 1.0000 -16.05%
  YoY % -20.45% 4.76% -19.23% -30.67% -41.41% 28.00% -
  Horiz. % 35.00% 44.00% 42.00% 52.00% 75.00% 128.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,294,922
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.00 1.38 1.14 1.20 0.79 1.00 1.99 -10.83%
  YoY % -27.54% 21.05% -5.00% 51.90% -21.00% -49.75% -
  Horiz. % 50.25% 69.35% 57.29% 60.30% 39.70% 50.25% 100.00%
EPS 0.08 0.07 0.00 0.01 0.00 -0.17 0.02 25.98%
  YoY % 14.29% 0.00% 0.00% 0.00% 0.00% -950.00% -
  Horiz. % 400.00% 350.00% 0.00% 50.00% 0.00% -850.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0837 0.0810 0.0606 0.0513 0.0342 0.0517 0.0438 11.39%
  YoY % 3.33% 33.66% 18.13% 50.00% -33.85% 18.04% -
  Horiz. % 191.10% 184.93% 138.36% 117.12% 78.08% 118.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2400 0.2450 0.1000 0.1600 0.2200 0.2150 0.3500 -
P/RPS 5.73 3.27 1.27 1.32 1.27 0.87 0.77 39.70%
  YoY % 75.23% 157.48% -3.79% 3.94% 45.98% 12.99% -
  Horiz. % 744.16% 424.68% 164.94% 171.43% 164.94% 112.99% 100.00%
P/EPS 69.57 63.33 333.33 107.34 3,074.11 -5.00 85.90 -3.45%
  YoY % 9.85% -81.00% 210.54% -96.51% 61,582.20% -105.82% -
  Horiz. % 80.99% 73.73% 388.04% 124.96% 3,578.71% -5.82% 100.00%
EY 1.44 1.58 0.30 0.93 0.03 -20.00 1.16 3.67%
  YoY % -8.86% 426.67% -67.74% 3,000.00% 100.15% -1,824.14% -
  Horiz. % 124.14% 136.21% 25.86% 80.17% 2.59% -1,724.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.56 0.24 0.31 0.29 0.17 0.35 11.97%
  YoY % 23.21% 133.33% -22.58% 6.90% 70.59% -51.43% -
  Horiz. % 197.14% 160.00% 68.57% 88.57% 82.86% 48.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/09/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 12/09/12 -
Price 0.0500 0.2150 0.0850 0.1200 0.2500 0.2150 0.3100 -
P/RPS 1.19 2.87 1.08 0.99 1.44 0.87 0.68 9.77%
  YoY % -58.54% 165.74% 9.09% -31.25% 65.52% 27.94% -
  Horiz. % 175.00% 422.06% 158.82% 145.59% 211.76% 127.94% 100.00%
P/EPS 14.49 55.57 283.33 80.51 3,493.30 -5.00 76.08 -24.14%
  YoY % -73.92% -80.39% 251.92% -97.70% 69,966.00% -106.57% -
  Horiz. % 19.05% 73.04% 372.41% 105.82% 4,591.61% -6.57% 100.00%
EY 6.90 1.80 0.35 1.24 0.03 -20.00 1.31 31.89%
  YoY % 283.33% 414.29% -71.77% 4,033.33% 100.15% -1,626.72% -
  Horiz. % 526.72% 137.40% 26.72% 94.66% 2.29% -1,526.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.14 0.49 0.20 0.23 0.33 0.17 0.31 -12.40%
  YoY % -71.43% 145.00% -13.04% -30.30% 94.12% -45.16% -
  Horiz. % 45.16% 158.06% 64.52% 74.19% 106.45% 54.84% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

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