Highlights

[PICORP] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     108.64%    YoY -     -96.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 84,656 95,184 87,402 86,065 83,508 80,204 80,529 3.39%
  QoQ % -11.06% 8.90% 1.55% 3.06% 4.12% -0.40% -
  Horiz. % 105.12% 118.20% 108.53% 106.87% 103.70% 99.60% 100.00%
PBT 15,036 26,116 6,287 13,708 9,642 196 13,888 5.44%
  QoQ % -42.43% 315.40% -54.14% 42.17% 4,819.39% -98.59% -
  Horiz. % 108.27% 188.05% 45.27% 98.70% 69.43% 1.41% 100.00%
Tax -5,972 -8,856 -8,460 -7,757 -7,868 -6,084 -15,728 -47.59%
  QoQ % 32.57% -4.68% -9.06% 1.41% -29.32% 61.32% -
  Horiz. % 37.97% 56.31% 53.79% 49.32% 50.03% 38.68% 100.00%
NP 9,064 17,260 -2,173 5,950 1,774 -5,888 -1,840 -
  QoQ % -47.49% 894.29% -136.52% 235.44% 130.13% -220.00% -
  Horiz. % -492.61% -938.04% 118.10% -323.41% -96.41% 320.00% 100.00%
NP to SH 1,486 7,100 -7,406 376 -4,354 -11,184 -2,303 -
  QoQ % -79.07% 195.87% -2,069.68% 108.64% 61.07% -385.63% -
  Horiz. % -64.52% -308.29% 321.58% -16.33% 189.06% 485.63% 100.00%
Tax Rate 39.72 % 33.91 % 134.56 % 56.59 % 81.60 % 3,104.08 % 113.25 % -50.30%
  QoQ % 17.13% -74.80% 137.78% -30.65% -97.37% 2,640.91% -
  Horiz. % 35.07% 29.94% 118.82% 49.97% 72.05% 2,740.91% 100.00%
Total Cost 75,592 77,924 89,575 80,114 81,734 86,092 82,369 -5.57%
  QoQ % -2.99% -13.01% 11.81% -1.98% -5.06% 4.52% -
  Horiz. % 91.77% 94.60% 108.75% 97.26% 99.23% 104.52% 100.00%
Net Worth 85,381 91,949 85,381 92,074 92,357 93,200 98,700 -9.22%
  QoQ % -7.14% 7.69% -7.27% -0.31% -0.90% -5.57% -
  Horiz. % 86.51% 93.16% 86.51% 93.29% 93.57% 94.43% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 5,516 2,016 3,034 - 4,013 -
  QoQ % 0.00% 0.00% 173.54% -33.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.45% 50.25% 75.60% 0.00% 100.00%
Div Payout % - % - % - % 536.40 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 85,381 91,949 85,381 92,074 92,357 93,200 98,700 -9.22%
  QoQ % -7.14% 7.69% -7.27% -0.31% -0.90% -5.57% -
  Horiz. % 86.51% 93.16% 86.51% 93.29% 93.57% 94.43% 100.00%
NOSH 656,780 656,780 656,780 657,673 659,696 665,714 658,000 -0.12%
  QoQ % 0.00% 0.00% -0.14% -0.31% -0.90% 1.17% -
  Horiz. % 99.81% 99.81% 99.81% 99.95% 100.26% 101.17% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.71 % 18.13 % -2.49 % 6.91 % 2.12 % -7.34 % -2.28 % -
  QoQ % -40.93% 828.11% -136.03% 225.94% 128.88% -221.93% -
  Horiz. % -469.74% -795.18% 109.21% -303.07% -92.98% 321.93% 100.00%
ROE 1.74 % 7.72 % -8.67 % 0.41 % -4.71 % -12.00 % -2.33 % -
  QoQ % -77.46% 189.04% -2,214.63% 108.70% 60.75% -415.02% -
  Horiz. % -74.68% -331.33% 372.10% -17.60% 202.15% 515.02% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.89 14.49 13.31 13.09 12.66 12.05 12.24 3.51%
  QoQ % -11.04% 8.87% 1.68% 3.40% 5.06% -1.55% -
  Horiz. % 105.31% 118.38% 108.74% 106.94% 103.43% 98.45% 100.00%
EPS 0.22 1.08 -0.33 0.05 -0.66 -1.68 -0.35 -
  QoQ % -79.63% 427.27% -760.00% 107.58% 60.71% -380.00% -
  Horiz. % -62.86% -308.57% 94.29% -14.29% 188.57% 480.00% 100.00%
DPS 0.00 0.00 0.84 0.31 0.46 0.00 0.61 -
  QoQ % 0.00% 0.00% 170.97% -32.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.70% 50.82% 75.41% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1300 0.1400 0.1400 0.1400 0.1500 -9.11%
  QoQ % -7.14% 7.69% -7.14% 0.00% 0.00% -6.67% -
  Horiz. % 86.67% 93.33% 86.67% 93.33% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.87 14.47 13.28 13.08 12.69 12.19 12.24 3.41%
  QoQ % -11.06% 8.96% 1.53% 3.07% 4.10% -0.41% -
  Horiz. % 105.15% 118.22% 108.50% 106.86% 103.68% 99.59% 100.00%
EPS 0.23 1.08 -1.13 0.06 -0.66 -1.70 -0.35 -
  QoQ % -78.70% 195.58% -1,983.33% 109.09% 61.18% -385.71% -
  Horiz. % -65.71% -308.57% 322.86% -17.14% 188.57% 485.71% 100.00%
DPS 0.00 0.00 0.84 0.31 0.46 0.00 0.61 -
  QoQ % 0.00% 0.00% 170.97% -32.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.70% 50.82% 75.41% 0.00% 100.00%
NAPS 0.1298 0.1397 0.1298 0.1399 0.1404 0.1416 0.1500 -9.20%
  QoQ % -7.09% 7.63% -7.22% -0.36% -0.85% -5.60% -
  Horiz. % 86.53% 93.13% 86.53% 93.27% 93.60% 94.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.1700 0.1700 0.1400 0.1400 0.1450 0.1650 0.1900 -
P/RPS 1.32 1.17 1.05 1.07 1.15 1.37 1.55 -10.16%
  QoQ % 12.82% 11.43% -1.87% -6.96% -16.06% -11.61% -
  Horiz. % 85.16% 75.48% 67.74% 69.03% 74.19% 88.39% 100.00%
P/EPS 75.14 15.73 -12.42 244.88 -21.97 -9.82 -54.29 -
  QoQ % 377.69% 226.65% -105.07% 1,214.61% -123.73% 81.91% -
  Horiz. % -138.40% -28.97% 22.88% -451.06% 40.47% 18.09% 100.00%
EY 1.33 6.36 -8.05 0.41 -4.55 -10.18 -1.84 -
  QoQ % -79.09% 179.01% -2,063.41% 109.01% 55.30% -453.26% -
  Horiz. % -72.28% -345.65% 437.50% -22.28% 247.28% 553.26% 100.00%
DY 0.00 0.00 6.00 2.19 3.17 0.00 3.21 -
  QoQ % 0.00% 0.00% 173.97% -30.91% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 186.92% 68.22% 98.75% 0.00% 100.00%
P/NAPS 1.31 1.21 1.08 1.00 1.04 1.18 1.27 2.09%
  QoQ % 8.26% 12.04% 8.00% -3.85% -11.86% -7.09% -
  Horiz. % 103.15% 95.28% 85.04% 78.74% 81.89% 92.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 -
Price 0.1400 0.1700 0.1700 0.1350 0.1500 0.1700 0.1800 -
P/RPS 1.09 1.17 1.28 1.03 1.18 1.41 1.47 -18.09%
  QoQ % -6.84% -8.59% 24.27% -12.71% -16.31% -4.08% -
  Horiz. % 74.15% 79.59% 87.07% 70.07% 80.27% 95.92% 100.00%
P/EPS 61.88 15.73 -15.08 236.13 -22.73 -10.12 -51.43 -
  QoQ % 293.39% 204.31% -106.39% 1,138.85% -124.60% 80.32% -
  Horiz. % -120.32% -30.59% 29.32% -459.13% 44.20% 19.68% 100.00%
EY 1.62 6.36 -6.63 0.42 -4.40 -9.88 -1.94 -
  QoQ % -74.53% 195.93% -1,678.57% 109.55% 55.47% -409.28% -
  Horiz. % -83.51% -327.84% 341.75% -21.65% 226.80% 509.28% 100.00%
DY 0.00 0.00 4.94 2.27 3.07 0.00 3.39 -
  QoQ % 0.00% 0.00% 117.62% -26.06% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.72% 66.96% 90.56% 0.00% 100.00%
P/NAPS 1.08 1.21 1.31 0.96 1.07 1.21 1.20 -6.79%
  QoQ % -10.74% -7.63% 36.46% -10.28% -11.57% 0.83% -
  Horiz. % 90.00% 100.83% 109.17% 80.00% 89.17% 100.83% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers