Highlights

[PICORP] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -176.50%    YoY -     -300.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 92,808 87,963 80,252 67,952 72,200 99,505 99,850 -4.75%
  QoQ % 5.51% 9.61% 18.10% -5.88% -27.44% -0.35% -
  Horiz. % 92.95% 88.09% 80.37% 68.05% 72.31% 99.65% 100.00%
PBT 7,108 7,449 6,762 2,856 4,700 15,112 12,521 -31.42%
  QoQ % -4.58% 10.15% 136.79% -39.23% -68.90% 20.69% -
  Horiz. % 56.77% 59.49% 54.01% 22.81% 37.54% 120.69% 100.00%
Tax -3,608 -4,236 -4,466 -3,816 -1,788 -7,463 -5,681 -26.10%
  QoQ % 14.83% 5.16% -17.05% -113.42% 76.04% -31.36% -
  Horiz. % 63.51% 74.56% 78.62% 67.17% 31.47% 131.36% 100.00%
NP 3,500 3,213 2,296 -960 2,912 7,649 6,840 -36.00%
  QoQ % 8.93% 39.94% 339.17% -132.97% -61.93% 11.83% -
  Horiz. % 51.17% 46.97% 33.57% -14.04% 42.57% 111.83% 100.00%
NP to SH -716 -2,673 -3,202 -4,778 -1,728 1,934 1,322 -
  QoQ % 73.21% 16.54% 32.97% -176.50% -189.35% 46.22% -
  Horiz. % -54.13% -202.09% -242.14% -361.24% -130.65% 146.22% 100.00%
Tax Rate 50.76 % 56.87 % 66.05 % 133.61 % 38.04 % 49.38 % 45.37 % 7.76%
  QoQ % -10.74% -13.90% -50.57% 251.24% -22.96% 8.84% -
  Horiz. % 111.88% 125.35% 145.58% 294.49% 83.84% 108.84% 100.00%
Total Cost 89,308 84,750 77,956 68,912 69,288 91,856 93,010 -2.67%
  QoQ % 5.38% 8.72% 13.12% -0.54% -24.57% -1.24% -
  Horiz. % 96.02% 91.12% 83.81% 74.09% 74.49% 98.76% 100.00%
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.65%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% -0.03% -
  Horiz. % 91.64% 91.64% 91.64% 99.97% 99.97% 99.97% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 4,807 - - 3,605 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 186.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.65%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% -0.03% -
  Horiz. % 91.64% 91.64% 91.64% 99.97% 99.97% 99.97% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,631 655,796 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.77 % 3.65 % 2.86 % -1.41 % 4.03 % 7.69 % 6.85 % -32.82%
  QoQ % 3.29% 27.62% 302.84% -134.99% -47.59% 12.26% -
  Horiz. % 55.04% 53.28% 41.75% -20.58% 58.83% 112.26% 100.00%
ROE -0.99 % -3.71 % -4.44 % -6.07 % -2.20 % 2.46 % 1.68 % -
  QoQ % 73.32% 16.44% 26.85% -175.91% -189.43% 46.43% -
  Horiz. % -58.93% -220.83% -264.29% -361.31% -130.95% 146.43% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.16 13.42 12.24 10.36 11.01 15.18 15.23 -4.74%
  QoQ % 5.51% 9.64% 18.15% -5.90% -27.47% -0.33% -
  Horiz. % 92.97% 88.12% 80.37% 68.02% 72.29% 99.67% 100.00%
EPS -0.12 -0.41 -0.49 -0.60 -0.28 0.29 0.20 -
  QoQ % 70.73% 16.33% 18.33% -114.29% -196.55% 45.00% -
  Horiz. % -60.00% -205.00% -245.00% -300.00% -140.00% 145.00% 100.00%
DPS 0.00 0.00 0.73 0.00 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.73% 0.00% 0.00% 100.00% -
NAPS 0.1100 0.1100 0.1100 0.1200 0.1200 0.1200 0.1200 -5.63%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.10 13.37 12.20 10.33 10.97 15.12 15.17 -4.76%
  QoQ % 5.46% 9.59% 18.10% -5.83% -27.45% -0.33% -
  Horiz. % 92.95% 88.13% 80.42% 68.09% 72.31% 99.67% 100.00%
EPS -0.11 -0.41 -0.49 -0.73 -0.26 0.29 0.20 -
  QoQ % 73.17% 16.33% 32.88% -180.77% -189.66% 45.00% -
  Horiz. % -55.00% -205.00% -245.00% -365.00% -130.00% 145.00% 100.00%
DPS 0.00 0.00 0.73 0.00 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.73% 0.00% 0.00% 100.00% -
NAPS 0.1096 0.1096 0.1096 0.1196 0.1196 0.1196 0.1196 -5.65%
  QoQ % 0.00% 0.00% -8.36% 0.00% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 91.64% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.1300 0.1100 0.1000 0.1000 0.0700 0.1200 0.1300 -
P/RPS 0.92 0.82 0.82 0.96 0.64 0.79 0.85 5.41%
  QoQ % 12.20% 0.00% -14.58% 50.00% -18.99% -7.06% -
  Horiz. % 108.24% 96.47% 96.47% 112.94% 75.29% 92.94% 100.00%
P/EPS -119.04 -26.98 -20.47 -13.72 -26.56 40.68 64.46 -
  QoQ % -341.22% -31.80% -49.20% 48.34% -165.29% -36.89% -
  Horiz. % -184.67% -41.86% -31.76% -21.28% -41.20% 63.11% 100.00%
EY -0.84 -3.71 -4.88 -7.29 -3.77 2.46 1.55 -
  QoQ % 77.36% 23.98% 33.06% -93.37% -253.25% 58.71% -
  Horiz. % -54.19% -239.35% -314.84% -470.32% -243.23% 158.71% 100.00%
DY 0.00 0.00 7.33 0.00 0.00 4.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 160.04% 0.00% 0.00% 100.00% -
P/NAPS 1.18 1.00 0.91 0.83 0.58 1.00 1.08 6.08%
  QoQ % 18.00% 9.89% 9.64% 43.10% -42.00% -7.41% -
  Horiz. % 109.26% 92.59% 84.26% 76.85% 53.70% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - - 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 -
Price 0.1900 0.1450 0.1000 0.1200 0.1150 0.1150 0.1200 -
P/RPS 1.34 1.08 0.82 1.16 1.04 0.76 0.79 42.18%
  QoQ % 24.07% 31.71% -29.31% 11.54% 36.84% -3.80% -
  Horiz. % 169.62% 136.71% 103.80% 146.84% 131.65% 96.20% 100.00%
P/EPS -173.98 -35.57 -20.47 -16.47 -43.63 38.99 59.50 -
  QoQ % -389.12% -73.77% -24.29% 62.25% -211.90% -34.47% -
  Horiz. % -292.40% -59.78% -34.40% -27.68% -73.33% 65.53% 100.00%
EY -0.57 -2.81 -4.88 -6.07 -2.29 2.57 1.68 -
  QoQ % 79.72% 42.42% 19.60% -165.07% -189.11% 52.98% -
  Horiz. % -33.93% -167.26% -290.48% -361.31% -136.31% 152.98% 100.00%
DY 0.00 0.00 7.33 0.00 0.00 4.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 153.35% 0.00% 0.00% 100.00% -
P/NAPS 1.73 1.32 0.91 1.00 0.96 0.96 1.00 44.06%
  QoQ % 31.06% 45.05% -9.00% 4.17% 0.00% -4.00% -
  Horiz. % 173.00% 132.00% 91.00% 100.00% 96.00% 96.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

119  105  429  1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.17+0.005 
 KNM 0.1650.00 
 TANCO 0.150.00 
 SERBADK 0.515-0.02 
 HBGLOB 0.38-0.01 
 NWP 0.215+0.005 
 DAYA 0.0150.00 
 XDL 0.0450.00 
 PASUKGB 0.23+0.025 
 EWINT 0.6450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS