Highlights

[PICORP] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -79.07%    YoY -     134.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 88,848 83,876 81,405 84,656 95,184 87,402 86,065 2.15%
  QoQ % 5.93% 3.04% -3.84% -11.06% 8.90% 1.55% -
  Horiz. % 103.23% 97.46% 94.59% 98.36% 110.60% 101.55% 100.00%
PBT 16,140 12,841 10,340 15,036 26,116 6,287 13,708 11.51%
  QoQ % 25.69% 24.19% -31.23% -42.43% 315.40% -54.14% -
  Horiz. % 117.74% 93.68% 75.43% 109.69% 190.52% 45.86% 100.00%
Tax -6,100 -5,342 -4,662 -5,972 -8,856 -8,460 -7,757 -14.82%
  QoQ % -14.19% -14.57% 21.92% 32.57% -4.68% -9.06% -
  Horiz. % 78.64% 68.86% 60.11% 76.99% 114.16% 109.06% 100.00%
NP 10,040 7,499 5,677 9,064 17,260 -2,173 5,950 41.77%
  QoQ % 33.88% 32.09% -37.36% -47.49% 894.29% -136.52% -
  Horiz. % 168.72% 126.02% 95.41% 152.32% 290.05% -36.52% 100.00%
NP to SH 5,520 997 -1,122 1,486 7,100 -7,406 376 500.54%
  QoQ % 453.66% 188.81% -175.55% -79.07% 195.87% -2,069.68% -
  Horiz. % 1,468.09% 265.16% -298.58% 395.21% 1,888.30% -1,969.68% 100.00%
Tax Rate 37.79 % 41.60 % 45.09 % 39.72 % 33.91 % 134.56 % 56.59 % -23.62%
  QoQ % -9.16% -7.74% 13.52% 17.13% -74.80% 137.78% -
  Horiz. % 66.78% 73.51% 79.68% 70.19% 59.92% 237.78% 100.00%
Total Cost 78,808 76,377 75,728 75,592 77,924 89,575 80,114 -1.09%
  QoQ % 3.18% 0.86% 0.18% -2.99% -13.01% 11.81% -
  Horiz. % 98.37% 95.33% 94.52% 94.35% 97.27% 111.81% 100.00%
Net Worth 85,359 85,370 85,381 85,381 91,949 85,381 92,074 -4.93%
  QoQ % -0.01% -0.01% 0.00% -7.14% 7.69% -7.27% -
  Horiz. % 92.71% 92.72% 92.73% 92.73% 99.86% 92.73% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,283 - - - 5,516 2,016 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 173.54% -
  Horiz. % 0.00% 162.80% 0.00% 0.00% 0.00% 273.54% 100.00%
Div Payout % - % 329.34 % - % - % - % - % 536.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.40% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 85,359 85,370 85,381 85,381 91,949 85,381 92,074 -4.93%
  QoQ % -0.01% -0.01% 0.00% -7.14% 7.69% -7.27% -
  Horiz. % 92.71% 92.72% 92.73% 92.73% 99.86% 92.73% 100.00%
NOSH 656,609 656,699 656,780 656,780 656,780 656,780 657,673 -0.11%
  QoQ % -0.01% -0.01% 0.00% 0.00% 0.00% -0.14% -
  Horiz. % 99.84% 99.85% 99.86% 99.86% 99.86% 99.86% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.30 % 8.94 % 6.97 % 10.71 % 18.13 % -2.49 % 6.91 % 38.85%
  QoQ % 26.40% 28.26% -34.92% -40.93% 828.11% -136.03% -
  Horiz. % 163.53% 129.38% 100.87% 154.99% 262.37% -36.03% 100.00%
ROE 6.47 % 1.17 % -1.31 % 1.74 % 7.72 % -8.67 % 0.41 % 530.20%
  QoQ % 452.99% 189.31% -175.29% -77.46% 189.04% -2,214.63% -
  Horiz. % 1,578.05% 285.37% -319.51% 424.39% 1,882.93% -2,114.63% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.53 12.77 12.39 12.89 14.49 13.31 13.09 2.23%
  QoQ % 5.95% 3.07% -3.88% -11.04% 8.87% 1.68% -
  Horiz. % 103.36% 97.56% 94.65% 98.47% 110.70% 101.68% 100.00%
EPS 0.84 0.15 -0.17 0.22 1.08 -0.33 0.05 557.08%
  QoQ % 460.00% 188.24% -177.27% -79.63% 427.27% -760.00% -
  Horiz. % 1,680.00% 300.00% -340.00% 440.00% 2,160.00% -660.00% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.84 0.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 170.97% -
  Horiz. % 0.00% 161.29% 0.00% 0.00% 0.00% 270.97% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1400 0.1300 0.1400 -4.82%
  QoQ % 0.00% 0.00% 0.00% -7.14% 7.69% -7.14% -
  Horiz. % 92.86% 92.86% 92.86% 92.86% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.50 12.75 12.37 12.87 14.47 13.28 13.08 2.13%
  QoQ % 5.88% 3.07% -3.89% -11.06% 8.96% 1.53% -
  Horiz. % 103.21% 97.48% 94.57% 98.39% 110.63% 101.53% 100.00%
EPS 0.84 0.15 -0.17 0.23 1.08 -1.13 0.06 481.81%
  QoQ % 460.00% 188.24% -173.91% -78.70% 195.58% -1,983.33% -
  Horiz. % 1,400.00% 250.00% -283.33% 383.33% 1,800.00% -1,883.33% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.84 0.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 170.97% -
  Horiz. % 0.00% 161.29% 0.00% 0.00% 0.00% 270.97% 100.00%
NAPS 0.1297 0.1297 0.1298 0.1298 0.1397 0.1298 0.1399 -4.93%
  QoQ % 0.00% -0.08% 0.00% -7.09% 7.63% -7.22% -
  Horiz. % 92.71% 92.71% 92.78% 92.78% 99.86% 92.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1350 0.1300 0.1400 0.1700 0.1700 0.1400 0.1400 -
P/RPS 1.00 1.02 1.13 1.32 1.17 1.05 1.07 -4.41%
  QoQ % -1.96% -9.73% -14.39% 12.82% 11.43% -1.87% -
  Horiz. % 93.46% 95.33% 105.61% 123.36% 109.35% 98.13% 100.00%
P/EPS 16.06 85.63 -81.90 75.14 15.73 -12.42 244.88 -83.76%
  QoQ % -81.24% 204.55% -209.00% 377.69% 226.65% -105.07% -
  Horiz. % 6.56% 34.97% -33.44% 30.68% 6.42% -5.07% 100.00%
EY 6.23 1.17 -1.22 1.33 6.36 -8.05 0.41 514.50%
  QoQ % 432.48% 195.90% -191.73% -79.09% 179.01% -2,063.41% -
  Horiz. % 1,519.51% 285.37% -297.56% 324.39% 1,551.22% -1,963.41% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 6.00 2.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 173.97% -
  Horiz. % 0.00% 175.80% 0.00% 0.00% 0.00% 273.97% 100.00%
P/NAPS 1.04 1.00 1.08 1.31 1.21 1.08 1.00 2.65%
  QoQ % 4.00% -7.41% -17.56% 8.26% 12.04% 8.00% -
  Horiz. % 104.00% 100.00% 108.00% 131.00% 121.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 -
Price 0.1400 0.1200 0.1300 0.1400 0.1700 0.1700 0.1350 -
P/RPS 1.03 0.94 1.05 1.09 1.17 1.28 1.03 -
  QoQ % 9.57% -10.48% -3.67% -6.84% -8.59% 24.27% -
  Horiz. % 100.00% 91.26% 101.94% 105.83% 113.59% 124.27% 100.00%
P/EPS 16.65 79.04 -76.05 61.88 15.73 -15.08 236.13 -82.96%
  QoQ % -78.93% 203.93% -222.90% 293.39% 204.31% -106.39% -
  Horiz. % 7.05% 33.47% -32.21% 26.21% 6.66% -6.39% 100.00%
EY 6.00 1.27 -1.31 1.62 6.36 -6.63 0.42 489.71%
  QoQ % 372.44% 196.95% -180.86% -74.53% 195.93% -1,678.57% -
  Horiz. % 1,428.57% 302.38% -311.90% 385.71% 1,514.29% -1,578.57% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 4.94 2.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 117.62% -
  Horiz. % 0.00% 183.70% 0.00% 0.00% 0.00% 217.62% 100.00%
P/NAPS 1.08 0.92 1.00 1.08 1.21 1.31 0.96 8.18%
  QoQ % 17.39% -8.00% -7.41% -10.74% -7.63% 36.46% -
  Horiz. % 112.50% 95.83% 104.17% 112.50% 126.04% 136.46% 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.
 


 

63  49  292  1776 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 DYNACIA 0.095+0.005 
 JAG 0.06+0.01 
 DAYANG 1.45+0.07 
 ARMADA 0.195+0.005 
 PERDANA 0.405+0.015 
 DESTINI 0.34-0.005 
 VELESTO 0.2850.00 
 JKGLAND 0.08+0.005 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers