Highlights

[PICORP] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     61.07%    YoY -     -144.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 95,184 87,402 86,065 83,508 80,204 80,529 78,641 13.56%
  QoQ % 8.90% 1.55% 3.06% 4.12% -0.40% 2.40% -
  Horiz. % 121.04% 111.14% 109.44% 106.19% 101.99% 102.40% 100.00%
PBT 26,116 6,287 13,708 9,642 196 13,888 22,244 11.28%
  QoQ % 315.40% -54.14% 42.17% 4,819.39% -98.59% -37.57% -
  Horiz. % 117.41% 28.26% 61.63% 43.35% 0.88% 62.43% 100.00%
Tax -8,856 -8,460 -7,757 -7,868 -6,084 -15,728 -9,826 -6.69%
  QoQ % -4.68% -9.06% 1.41% -29.32% 61.32% -60.05% -
  Horiz. % 90.12% 86.09% 78.94% 80.07% 61.91% 160.05% 100.00%
NP 17,260 -2,173 5,950 1,774 -5,888 -1,840 12,417 24.52%
  QoQ % 894.29% -136.52% 235.44% 130.13% -220.00% -114.82% -
  Horiz. % 139.00% -17.50% 47.92% 14.29% -47.42% -14.82% 100.00%
NP to SH 7,100 -7,406 376 -4,354 -11,184 -2,303 9,865 -19.67%
  QoQ % 195.87% -2,069.68% 108.64% 61.07% -385.63% -123.34% -
  Horiz. % 71.97% -75.07% 3.81% -44.13% -113.37% -23.34% 100.00%
Tax Rate 33.91 % 134.56 % 56.59 % 81.60 % 3,104.08 % 113.25 % 44.18 % -16.16%
  QoQ % -74.80% 137.78% -30.65% -97.37% 2,640.91% 156.34% -
  Horiz. % 76.75% 304.57% 128.09% 184.70% 7,025.98% 256.34% 100.00%
Total Cost 77,924 89,575 80,114 81,734 86,092 82,369 66,224 11.45%
  QoQ % -13.01% 11.81% -1.98% -5.06% 4.52% 24.38% -
  Horiz. % 117.67% 135.26% 120.98% 123.42% 130.00% 124.38% 100.00%
Net Worth 91,949 85,381 92,074 92,357 93,200 98,700 118,912 -15.74%
  QoQ % 7.69% -7.27% -0.31% -0.90% -5.57% -17.00% -
  Horiz. % 77.33% 71.80% 77.43% 77.67% 78.38% 83.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 5,516 2,016 3,034 - 4,013 3,347 -
  QoQ % 0.00% 173.54% -33.54% 0.00% 0.00% 19.92% -
  Horiz. % 0.00% 164.82% 60.26% 90.66% 0.00% 119.92% 100.00%
Div Payout % - % - % 536.40 % - % - % - % 33.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,580.90% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 91,949 85,381 92,074 92,357 93,200 98,700 118,912 -15.74%
  QoQ % 7.69% -7.27% -0.31% -0.90% -5.57% -17.00% -
  Horiz. % 77.33% 71.80% 77.43% 77.67% 78.38% 83.00% 100.00%
NOSH 656,780 656,780 657,673 659,696 665,714 658,000 660,624 -0.39%
  QoQ % 0.00% -0.14% -0.31% -0.90% 1.17% -0.40% -
  Horiz. % 99.42% 99.42% 99.55% 99.86% 100.77% 99.60% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 18.13 % -2.49 % 6.91 % 2.12 % -7.34 % -2.28 % 15.79 % 9.64%
  QoQ % 828.11% -136.03% 225.94% 128.88% -221.93% -114.44% -
  Horiz. % 114.82% -15.77% 43.76% 13.43% -46.49% -14.44% 100.00%
ROE 7.72 % -8.67 % 0.41 % -4.71 % -12.00 % -2.33 % 8.30 % -4.71%
  QoQ % 189.04% -2,214.63% 108.70% 60.75% -415.02% -128.07% -
  Horiz. % 93.01% -104.46% 4.94% -56.75% -144.58% -28.07% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.49 13.31 13.09 12.66 12.05 12.24 11.90 14.02%
  QoQ % 8.87% 1.68% 3.40% 5.06% -1.55% 2.86% -
  Horiz. % 121.76% 111.85% 110.00% 106.39% 101.26% 102.86% 100.00%
EPS 1.08 -0.33 0.05 -0.66 -1.68 -0.35 1.49 -19.29%
  QoQ % 427.27% -760.00% 107.58% 60.71% -380.00% -123.49% -
  Horiz. % 72.48% -22.15% 3.36% -44.30% -112.75% -23.49% 100.00%
DPS 0.00 0.84 0.31 0.46 0.00 0.61 0.51 -
  QoQ % 0.00% 170.97% -32.61% 0.00% 0.00% 19.61% -
  Horiz. % 0.00% 164.71% 60.78% 90.20% 0.00% 119.61% 100.00%
NAPS 0.1400 0.1300 0.1400 0.1400 0.1400 0.1500 0.1800 -15.41%
  QoQ % 7.69% -7.14% 0.00% 0.00% -6.67% -16.67% -
  Horiz. % 77.78% 72.22% 77.78% 77.78% 77.78% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.47 13.28 13.08 12.69 12.19 12.24 11.95 13.59%
  QoQ % 8.96% 1.53% 3.07% 4.10% -0.41% 2.43% -
  Horiz. % 121.09% 111.13% 109.46% 106.19% 102.01% 102.43% 100.00%
EPS 1.08 -1.13 0.06 -0.66 -1.70 -0.35 1.50 -19.65%
  QoQ % 195.58% -1,983.33% 109.09% 61.18% -385.71% -123.33% -
  Horiz. % 72.00% -75.33% 4.00% -44.00% -113.33% -23.33% 100.00%
DPS 0.00 0.84 0.31 0.46 0.00 0.61 0.51 -
  QoQ % 0.00% 170.97% -32.61% 0.00% 0.00% 19.61% -
  Horiz. % 0.00% 164.71% 60.78% 90.20% 0.00% 119.61% 100.00%
NAPS 0.1397 0.1298 0.1399 0.1404 0.1416 0.1500 0.1807 -15.75%
  QoQ % 7.63% -7.22% -0.36% -0.85% -5.60% -16.99% -
  Horiz. % 77.31% 71.83% 77.42% 77.70% 78.36% 83.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1700 0.1400 0.1400 0.1450 0.1650 0.1900 0.1950 -
P/RPS 1.17 1.05 1.07 1.15 1.37 1.55 1.64 -20.14%
  QoQ % 11.43% -1.87% -6.96% -16.06% -11.61% -5.49% -
  Horiz. % 71.34% 64.02% 65.24% 70.12% 83.54% 94.51% 100.00%
P/EPS 15.73 -12.42 244.88 -21.97 -9.82 -54.29 13.06 13.19%
  QoQ % 226.65% -105.07% 1,214.61% -123.73% 81.91% -515.70% -
  Horiz. % 120.44% -95.10% 1,875.04% -168.22% -75.19% -415.70% 100.00%
EY 6.36 -8.05 0.41 -4.55 -10.18 -1.84 7.66 -11.65%
  QoQ % 179.01% -2,063.41% 109.01% 55.30% -453.26% -124.02% -
  Horiz. % 83.03% -105.09% 5.35% -59.40% -132.90% -24.02% 100.00%
DY 0.00 6.00 2.19 3.17 0.00 3.21 2.60 -
  QoQ % 0.00% 173.97% -30.91% 0.00% 0.00% 23.46% -
  Horiz. % 0.00% 230.77% 84.23% 121.92% 0.00% 123.46% 100.00%
P/NAPS 1.21 1.08 1.00 1.04 1.18 1.27 1.08 7.86%
  QoQ % 12.04% 8.00% -3.85% -11.86% -7.09% 17.59% -
  Horiz. % 112.04% 100.00% 92.59% 96.30% 109.26% 117.59% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 23/11/15 -
Price 0.1700 0.1700 0.1350 0.1500 0.1700 0.1800 0.2050 -
P/RPS 1.17 1.28 1.03 1.18 1.41 1.47 1.72 -22.64%
  QoQ % -8.59% 24.27% -12.71% -16.31% -4.08% -14.53% -
  Horiz. % 68.02% 74.42% 59.88% 68.60% 81.98% 85.47% 100.00%
P/EPS 15.73 -15.08 236.13 -22.73 -10.12 -51.43 13.73 9.48%
  QoQ % 204.31% -106.39% 1,138.85% -124.60% 80.32% -474.58% -
  Horiz. % 114.57% -109.83% 1,719.81% -165.55% -73.71% -374.58% 100.00%
EY 6.36 -6.63 0.42 -4.40 -9.88 -1.94 7.28 -8.61%
  QoQ % 195.93% -1,678.57% 109.55% 55.47% -409.28% -126.65% -
  Horiz. % 87.36% -91.07% 5.77% -60.44% -135.71% -26.65% 100.00%
DY 0.00 4.94 2.27 3.07 0.00 3.39 2.47 -
  QoQ % 0.00% 117.62% -26.06% 0.00% 0.00% 37.25% -
  Horiz. % 0.00% 200.00% 91.90% 124.29% 0.00% 137.25% 100.00%
P/NAPS 1.21 1.31 0.96 1.07 1.21 1.20 1.14 4.05%
  QoQ % -7.63% 36.46% -10.28% -11.57% 0.83% 5.26% -
  Horiz. % 106.14% 114.91% 84.21% 93.86% 106.14% 105.26% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers