Highlights

[PICORP] QoQ Annualized Quarter Result on 2019-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     46.22%    YoY -     331.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 80,252 67,952 72,200 99,505 99,850 97,480 102,208 -14.85%
  QoQ % 18.10% -5.88% -27.44% -0.35% 2.43% -4.63% -
  Horiz. % 78.52% 66.48% 70.64% 97.36% 97.69% 95.37% 100.00%
PBT 6,762 2,856 4,700 15,112 12,521 13,096 12,888 -34.87%
  QoQ % 136.79% -39.23% -68.90% 20.69% -4.39% 1.61% -
  Horiz. % 52.47% 22.16% 36.47% 117.26% 97.15% 101.61% 100.00%
Tax -4,466 -3,816 -1,788 -7,463 -5,681 -4,776 -4,948 -6.58%
  QoQ % -17.05% -113.42% 76.04% -31.36% -18.96% 3.48% -
  Horiz. % 90.27% 77.12% 36.14% 150.83% 114.82% 96.52% 100.00%
NP 2,296 -960 2,912 7,649 6,840 8,320 7,940 -56.17%
  QoQ % 339.17% -132.97% -61.93% 11.83% -17.79% 4.79% -
  Horiz. % 28.92% -12.09% 36.68% 96.34% 86.15% 104.79% 100.00%
NP to SH -3,202 -4,778 -1,728 1,934 1,322 2,386 1,676 -
  QoQ % 32.97% -176.50% -189.35% 46.22% -44.57% 42.36% -
  Horiz. % -191.09% -285.08% -103.10% 115.39% 78.92% 142.36% 100.00%
Tax Rate 66.05 % 133.61 % 38.04 % 49.38 % 45.37 % 36.47 % 38.39 % 43.44%
  QoQ % -50.57% 251.24% -22.96% 8.84% 24.40% -5.00% -
  Horiz. % 172.05% 348.03% 99.09% 128.63% 118.18% 95.00% 100.00%
Total Cost 77,956 68,912 69,288 91,856 93,010 89,160 94,268 -11.87%
  QoQ % 13.12% -0.54% -24.57% -1.24% 4.32% -5.42% -
  Horiz. % 82.70% 73.10% 73.50% 97.44% 98.67% 94.58% 100.00%
Net Worth 72,119 78,675 78,675 78,675 78,695 78,695 78,743 -5.67%
  QoQ % -8.33% 0.00% 0.00% -0.03% 0.00% -0.06% -
  Horiz. % 91.59% 99.91% 99.91% 99.91% 99.94% 99.94% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,807 - - 3,605 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 72,119 78,675 78,675 78,675 78,695 78,695 78,743 -5.67%
  QoQ % -8.33% 0.00% 0.00% -0.03% 0.00% -0.06% -
  Horiz. % 91.59% 99.91% 99.91% 99.91% 99.94% 99.94% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,796 655,796 656,196 -0.06%
  QoQ % 0.00% 0.00% 0.00% -0.03% 0.00% -0.06% -
  Horiz. % 99.91% 99.91% 99.91% 99.91% 99.94% 99.94% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.86 % -1.41 % 4.03 % 7.69 % 6.85 % 8.54 % 7.77 % -48.55%
  QoQ % 302.84% -134.99% -47.59% 12.26% -19.79% 9.91% -
  Horiz. % 36.81% -18.15% 51.87% 98.97% 88.16% 109.91% 100.00%
ROE -4.44 % -6.07 % -2.20 % 2.46 % 1.68 % 3.03 % 2.13 % -
  QoQ % 26.85% -175.91% -189.43% 46.43% -44.55% 42.25% -
  Horiz. % -208.45% -284.98% -103.29% 115.49% 78.87% 142.25% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.24 10.36 11.01 15.18 15.23 14.86 15.58 -14.82%
  QoQ % 18.15% -5.90% -27.47% -0.33% 2.49% -4.62% -
  Horiz. % 78.56% 66.50% 70.67% 97.43% 97.75% 95.38% 100.00%
EPS -0.49 -0.60 -0.28 0.29 0.20 0.24 0.24 -
  QoQ % 18.33% -114.29% -196.55% 45.00% -16.67% 0.00% -
  Horiz. % -204.17% -250.00% -116.67% 120.83% 83.33% 100.00% 100.00%
DPS 0.73 0.00 0.00 0.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.73% 0.00% 0.00% 100.00% - - -
NAPS 0.1100 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -5.62%
  QoQ % -8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.20 10.33 10.97 15.12 15.17 14.81 15.53 -14.82%
  QoQ % 18.10% -5.83% -27.45% -0.33% 2.43% -4.64% -
  Horiz. % 78.56% 66.52% 70.64% 97.36% 97.68% 95.36% 100.00%
EPS -0.49 -0.73 -0.26 0.29 0.20 0.36 0.25 -
  QoQ % 32.88% -180.77% -189.66% 45.00% -44.44% 44.00% -
  Horiz. % -196.00% -292.00% -104.00% 116.00% 80.00% 144.00% 100.00%
DPS 0.73 0.00 0.00 0.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.73% 0.00% 0.00% 100.00% - - -
NAPS 0.1096 0.1196 0.1196 0.1196 0.1196 0.1196 0.1197 -5.69%
  QoQ % -8.36% 0.00% 0.00% 0.00% 0.00% -0.08% -
  Horiz. % 91.56% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1000 0.1000 0.0700 0.1200 0.1300 0.1350 0.1350 -
P/RPS 0.82 0.96 0.64 0.79 0.85 0.91 0.87 -3.86%
  QoQ % -14.58% 50.00% -18.99% -7.06% -6.59% 4.60% -
  Horiz. % 94.25% 110.34% 73.56% 90.80% 97.70% 104.60% 100.00%
P/EPS -20.47 -13.72 -26.56 40.68 64.46 37.10 52.86 -
  QoQ % -49.20% 48.34% -165.29% -36.89% 73.75% -29.81% -
  Horiz. % -38.72% -25.96% -50.25% 76.96% 121.94% 70.19% 100.00%
EY -4.88 -7.29 -3.77 2.46 1.55 2.70 1.89 -
  QoQ % 33.06% -93.37% -253.25% 58.71% -42.59% 42.86% -
  Horiz. % -258.20% -385.71% -199.47% 130.16% 82.01% 142.86% 100.00%
DY 7.33 0.00 0.00 4.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.04% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 0.83 0.58 1.00 1.08 1.13 1.13 -13.41%
  QoQ % 9.64% 43.10% -42.00% -7.41% -4.42% 0.00% -
  Horiz. % 80.53% 73.45% 51.33% 88.50% 95.58% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 -
Price 0.1000 0.1200 0.1150 0.1150 0.1200 0.1200 0.1300 -
P/RPS 0.82 1.16 1.04 0.76 0.79 0.81 0.83 -0.80%
  QoQ % -29.31% 11.54% 36.84% -3.80% -2.47% -2.41% -
  Horiz. % 98.80% 139.76% 125.30% 91.57% 95.18% 97.59% 100.00%
P/EPS -20.47 -16.47 -43.63 38.99 59.50 32.98 50.90 -
  QoQ % -24.29% 62.25% -211.90% -34.47% 80.41% -35.21% -
  Horiz. % -40.22% -32.36% -85.72% 76.60% 116.90% 64.79% 100.00%
EY -4.88 -6.07 -2.29 2.57 1.68 3.03 1.96 -
  QoQ % 19.60% -165.07% -189.11% 52.98% -44.55% 54.59% -
  Horiz. % -248.98% -309.69% -116.84% 131.12% 85.71% 154.59% 100.00%
DY 7.33 0.00 0.00 4.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.35% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 1.00 0.96 0.96 1.00 1.00 1.08 -10.76%
  QoQ % -9.00% 4.17% 0.00% -4.00% 0.00% -7.41% -
  Horiz. % 84.26% 92.59% 88.89% 88.89% 92.59% 92.59% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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