Highlights

[PICORP] QoQ Annualized Quarter Result on 2020-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     32.97%    YoY -     -342.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 85,016 92,808 87,963 80,252 67,952 72,200 99,505 -9.97%
  QoQ % -8.40% 5.51% 9.61% 18.10% -5.88% -27.44% -
  Horiz. % 85.44% 93.27% 88.40% 80.65% 68.29% 72.56% 100.00%
PBT 1,844 7,108 7,449 6,762 2,856 4,700 15,112 -75.43%
  QoQ % -74.06% -4.58% 10.15% 136.79% -39.23% -68.90% -
  Horiz. % 12.20% 47.04% 49.29% 44.75% 18.90% 31.10% 100.00%
Tax -4,460 -3,608 -4,236 -4,466 -3,816 -1,788 -7,463 -29.07%
  QoQ % -23.61% 14.83% 5.16% -17.05% -113.42% 76.04% -
  Horiz. % 59.76% 48.35% 56.76% 59.85% 51.13% 23.96% 100.00%
NP -2,616 3,500 3,213 2,296 -960 2,912 7,649 -
  QoQ % -174.74% 8.93% 39.94% 339.17% -132.97% -61.93% -
  Horiz. % -34.20% 45.76% 42.01% 30.02% -12.55% 38.07% 100.00%
NP to SH -7,490 -716 -2,673 -3,202 -4,778 -1,728 1,934 -
  QoQ % -946.09% 73.21% 16.54% 32.97% -176.50% -189.35% -
  Horiz. % -387.28% -37.02% -138.21% -165.60% -247.05% -89.35% 100.00%
Tax Rate 241.87 % 50.76 % 56.87 % 66.05 % 133.61 % 38.04 % 49.38 % 188.70%
  QoQ % 376.50% -10.74% -13.90% -50.57% 251.24% -22.96% -
  Horiz. % 489.81% 102.79% 115.17% 133.76% 270.58% 77.04% 100.00%
Total Cost 87,632 89,308 84,750 77,956 68,912 69,288 91,856 -3.09%
  QoQ % -1.88% 5.38% 8.72% 13.12% -0.54% -24.57% -
  Horiz. % 95.40% 97.23% 92.26% 84.87% 75.02% 75.43% 100.00%
Net Worth 72,119 72,119 72,119 72,119 78,675 78,675 78,675 -5.64%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 100.00% 100.00% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 3,933 - - 4,807 - - 3,605 5.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 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% 0.00% 100.00%
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 72,119 72,119 72,119 72,119 78,675 78,675 78,675 -5.64%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 100.00% 100.00% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,631 655,631 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -3.08 % 3.77 % 3.65 % 2.86 % -1.41 % 4.03 % 7.69 % -
  QoQ % -181.70% 3.29% 27.62% 302.84% -134.99% -47.59% -
  Horiz. % -40.05% 49.02% 47.46% 37.19% -18.34% 52.41% 100.00%
ROE -10.39 % -0.99 % -3.71 % -4.44 % -6.07 % -2.20 % 2.46 % -
  QoQ % -949.50% 73.32% 16.44% 26.85% -175.91% -189.43% -
  Horiz. % -422.36% -40.24% -150.81% -180.49% -246.75% -89.43% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.97 14.16 13.42 12.24 10.36 11.01 15.18 -9.97%
  QoQ % -8.40% 5.51% 9.64% 18.15% -5.90% -27.47% -
  Horiz. % 85.44% 93.28% 88.41% 80.63% 68.25% 72.53% 100.00%
EPS -1.14 -0.12 -0.41 -0.49 -0.60 -0.28 0.29 -
  QoQ % -850.00% 70.73% 16.33% 18.33% -114.29% -196.55% -
  Horiz. % -393.10% -41.38% -141.38% -168.97% -206.90% -96.55% 100.00%
DPS 0.60 0.00 0.00 0.73 0.00 0.00 0.55 5.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 0.00% 0.00% 132.73% 0.00% 0.00% 100.00%
NAPS 0.1100 0.1100 0.1100 0.1100 0.1200 0.1200 0.1200 -5.64%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.92 14.10 13.37 12.20 10.33 10.97 15.12 -9.96%
  QoQ % -8.37% 5.46% 9.59% 18.10% -5.83% -27.45% -
  Horiz. % 85.45% 93.25% 88.43% 80.69% 68.32% 72.55% 100.00%
EPS -1.14 -0.11 -0.41 -0.49 -0.73 -0.26 0.29 -
  QoQ % -936.36% 73.17% 16.33% 32.88% -180.77% -189.66% -
  Horiz. % -393.10% -37.93% -141.38% -168.97% -251.72% -89.66% 100.00%
DPS 0.60 0.00 0.00 0.73 0.00 0.00 0.55 5.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 0.00% 0.00% 132.73% 0.00% 0.00% 100.00%
NAPS 0.1096 0.1096 0.1096 0.1096 0.1196 0.1196 0.1196 -5.66%
  QoQ % 0.00% 0.00% 0.00% -8.36% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 91.64% 91.64% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.1600 0.1300 0.1100 0.1000 0.1000 0.0700 0.1200 -
P/RPS 1.23 0.92 0.82 0.82 0.96 0.64 0.79 34.37%
  QoQ % 33.70% 12.20% 0.00% -14.58% 50.00% -18.99% -
  Horiz. % 155.70% 116.46% 103.80% 103.80% 121.52% 81.01% 100.00%
P/EPS -14.01 -119.04 -26.98 -20.47 -13.72 -26.56 40.68 -
  QoQ % 88.23% -341.22% -31.80% -49.20% 48.34% -165.29% -
  Horiz. % -34.44% -292.63% -66.32% -50.32% -33.73% -65.29% 100.00%
EY -7.14 -0.84 -3.71 -4.88 -7.29 -3.77 2.46 -
  QoQ % -750.00% 77.36% 23.98% 33.06% -93.37% -253.25% -
  Horiz. % -290.24% -34.15% -150.81% -198.37% -296.34% -153.25% 100.00%
DY 3.75 0.00 0.00 7.33 0.00 0.00 4.58 -12.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.88% 0.00% 0.00% 160.04% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.18 1.00 0.91 0.83 0.58 1.00 28.14%
  QoQ % 22.88% 18.00% 9.89% 9.64% 43.10% -42.00% -
  Horiz. % 145.00% 118.00% 100.00% 91.00% 83.00% 58.00% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 - - 23/11/20 26/08/20 16/06/20 28/02/20 -
Price 0.1700 0.1900 0.1450 0.1000 0.1200 0.1150 0.1150 -
P/RPS 1.31 1.34 1.08 0.82 1.16 1.04 0.76 43.81%
  QoQ % -2.24% 24.07% 31.71% -29.31% 11.54% 36.84% -
  Horiz. % 172.37% 176.32% 142.11% 107.89% 152.63% 136.84% 100.00%
P/EPS -14.88 -173.98 -35.57 -20.47 -16.47 -43.63 38.99 -
  QoQ % 91.45% -389.12% -73.77% -24.29% 62.25% -211.90% -
  Horiz. % -38.16% -446.22% -91.23% -52.50% -42.24% -111.90% 100.00%
EY -6.72 -0.57 -2.81 -4.88 -6.07 -2.29 2.57 -
  QoQ % -1,078.95% 79.72% 42.42% 19.60% -165.07% -189.11% -
  Horiz. % -261.48% -22.18% -109.34% -189.88% -236.19% -89.11% 100.00%
DY 3.53 0.00 0.00 7.33 0.00 0.00 4.78 -18.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.85% 0.00% 0.00% 153.35% 0.00% 0.00% 100.00%
P/NAPS 1.55 1.73 1.32 0.91 1.00 0.96 0.96 37.67%
  QoQ % -10.40% 31.06% 45.05% -9.00% 4.17% 0.00% -
  Horiz. % 161.46% 180.21% 137.50% 94.79% 104.17% 100.00% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS