Highlights

[PICORP] QoQ Annualized Quarter Result on 2020-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -189.35%    YoY -     -203.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 87,963 80,252 67,952 72,200 99,505 99,850 97,480 -6.59%
  QoQ % 9.61% 18.10% -5.88% -27.44% -0.35% 2.43% -
  Horiz. % 90.24% 82.33% 69.71% 74.07% 102.08% 102.43% 100.00%
PBT 7,449 6,762 2,856 4,700 15,112 12,521 13,096 -31.23%
  QoQ % 10.15% 136.79% -39.23% -68.90% 20.69% -4.39% -
  Horiz. % 56.88% 51.64% 21.81% 35.89% 115.39% 95.61% 100.00%
Tax -4,236 -4,466 -3,816 -1,788 -7,463 -5,681 -4,776 -7.65%
  QoQ % 5.16% -17.05% -113.42% 76.04% -31.36% -18.96% -
  Horiz. % 88.69% 93.52% 79.90% 37.44% 156.26% 118.96% 100.00%
NP 3,213 2,296 -960 2,912 7,649 6,840 8,320 -46.82%
  QoQ % 39.94% 339.17% -132.97% -61.93% 11.83% -17.79% -
  Horiz. % 38.62% 27.60% -11.54% 35.00% 91.94% 82.21% 100.00%
NP to SH -2,673 -3,202 -4,778 -1,728 1,934 1,322 2,386 -
  QoQ % 16.54% 32.97% -176.50% -189.35% 46.22% -44.57% -
  Horiz. % -112.03% -134.23% -200.25% -72.42% 81.06% 55.43% 100.00%
Tax Rate 56.87 % 66.05 % 133.61 % 38.04 % 49.38 % 45.37 % 36.47 % 34.29%
  QoQ % -13.90% -50.57% 251.24% -22.96% 8.84% 24.40% -
  Horiz. % 155.94% 181.11% 366.36% 104.30% 135.40% 124.40% 100.00%
Total Cost 84,750 77,956 68,912 69,288 91,856 93,010 89,160 -3.31%
  QoQ % 8.72% 13.12% -0.54% -24.57% -1.24% 4.32% -
  Horiz. % 95.05% 87.43% 77.29% 77.71% 103.02% 104.32% 100.00%
Net Worth 72,119 72,119 78,675 78,675 78,675 78,695 78,695 -5.63%
  QoQ % 0.00% -8.33% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 91.64% 91.64% 99.97% 99.97% 99.97% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 4,807 - - 3,605 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 72,119 72,119 78,675 78,675 78,675 78,695 78,695 -5.63%
  QoQ % 0.00% -8.33% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 91.64% 91.64% 99.97% 99.97% 99.97% 100.00% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,796 655,796 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.65 % 2.86 % -1.41 % 4.03 % 7.69 % 6.85 % 8.54 % -43.11%
  QoQ % 27.62% 302.84% -134.99% -47.59% 12.26% -19.79% -
  Horiz. % 42.74% 33.49% -16.51% 47.19% 90.05% 80.21% 100.00%
ROE -3.71 % -4.44 % -6.07 % -2.20 % 2.46 % 1.68 % 3.03 % -
  QoQ % 16.44% 26.85% -175.91% -189.43% 46.43% -44.55% -
  Horiz. % -122.44% -146.53% -200.33% -72.61% 81.19% 55.45% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.42 12.24 10.36 11.01 15.18 15.23 14.86 -6.54%
  QoQ % 9.64% 18.15% -5.90% -27.47% -0.33% 2.49% -
  Horiz. % 90.31% 82.37% 69.72% 74.09% 102.15% 102.49% 100.00%
EPS -0.41 -0.49 -0.60 -0.28 0.29 0.20 0.24 -
  QoQ % 16.33% 18.33% -114.29% -196.55% 45.00% -16.67% -
  Horiz. % -170.83% -204.17% -250.00% -116.67% 120.83% 83.33% 100.00%
DPS 0.00 0.73 0.00 0.00 0.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.73% 0.00% 0.00% 100.00% - -
NAPS 0.1100 0.1100 0.1200 0.1200 0.1200 0.1200 0.1200 -5.61%
  QoQ % 0.00% -8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.37 12.20 10.33 10.97 15.12 15.17 14.81 -6.56%
  QoQ % 9.59% 18.10% -5.83% -27.45% -0.33% 2.43% -
  Horiz. % 90.28% 82.38% 69.75% 74.07% 102.09% 102.43% 100.00%
EPS -0.41 -0.49 -0.73 -0.26 0.29 0.20 0.36 -
  QoQ % 16.33% 32.88% -180.77% -189.66% 45.00% -44.44% -
  Horiz. % -113.89% -136.11% -202.78% -72.22% 80.56% 55.56% 100.00%
DPS 0.00 0.73 0.00 0.00 0.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.73% 0.00% 0.00% 100.00% - -
NAPS 0.1096 0.1096 0.1196 0.1196 0.1196 0.1196 0.1196 -5.63%
  QoQ % 0.00% -8.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.1100 0.1000 0.1000 0.0700 0.1200 0.1300 0.1350 -
P/RPS 0.82 0.82 0.96 0.64 0.79 0.85 0.91 -6.68%
  QoQ % 0.00% -14.58% 50.00% -18.99% -7.06% -6.59% -
  Horiz. % 90.11% 90.11% 105.49% 70.33% 86.81% 93.41% 100.00%
P/EPS -26.98 -20.47 -13.72 -26.56 40.68 64.46 37.10 -
  QoQ % -31.80% -49.20% 48.34% -165.29% -36.89% 73.75% -
  Horiz. % -72.72% -55.18% -36.98% -71.59% 109.65% 173.75% 100.00%
EY -3.71 -4.88 -7.29 -3.77 2.46 1.55 2.70 -
  QoQ % 23.98% 33.06% -93.37% -253.25% 58.71% -42.59% -
  Horiz. % -137.41% -180.74% -270.00% -139.63% 91.11% 57.41% 100.00%
DY 0.00 7.33 0.00 0.00 4.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.04% 0.00% 0.00% 100.00% - -
P/NAPS 1.00 0.91 0.83 0.58 1.00 1.08 1.13 -7.79%
  QoQ % 9.89% 9.64% 43.10% -42.00% -7.41% -4.42% -
  Horiz. % 88.50% 80.53% 73.45% 51.33% 88.50% 95.58% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 -
Price 0.1450 0.1000 0.1200 0.1150 0.1150 0.1200 0.1200 -
P/RPS 1.08 0.82 1.16 1.04 0.76 0.79 0.81 21.04%
  QoQ % 31.71% -29.31% 11.54% 36.84% -3.80% -2.47% -
  Horiz. % 133.33% 101.23% 143.21% 128.40% 93.83% 97.53% 100.00%
P/EPS -35.57 -20.47 -16.47 -43.63 38.99 59.50 32.98 -
  QoQ % -73.77% -24.29% 62.25% -211.90% -34.47% 80.41% -
  Horiz. % -107.85% -62.07% -49.94% -132.29% 118.22% 180.41% 100.00%
EY -2.81 -4.88 -6.07 -2.29 2.57 1.68 3.03 -
  QoQ % 42.42% 19.60% -165.07% -189.11% 52.98% -44.55% -
  Horiz. % -92.74% -161.06% -200.33% -75.58% 84.82% 55.45% 100.00%
DY 0.00 7.33 0.00 0.00 4.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 153.35% 0.00% 0.00% 100.00% - -
P/NAPS 1.32 0.91 1.00 0.96 0.96 1.00 1.00 20.23%
  QoQ % 45.05% -9.00% 4.17% 0.00% -4.00% 0.00% -
  Horiz. % 132.00% 91.00% 100.00% 96.00% 96.00% 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.
 


TOP ARTICLES

1. 舍得,赢家买套房 不舍,输家住“套房”/麦传球 投资把麦●麦传球
2. Ep133: Mouth-watering Meals from Myanmar, with Myat & Potatoes BFM Podcast
3. Indonesian cargo plane crashes into mountain, 3 missing Good Articles to Share
4. U.S. President Biden to host UK PM Boris Johnson at the White House next week Good Articles to Share
5. South Korea fires first submarine-launched ballistic missile Good Articles to Share
6. U.S. officials to hold semiconductor supply chain meeting Good Articles to Share
7. 中秋節前異象?原物料行情大噴發?傳產分歧走勢避險方向?中鋼盤價平均漲1.32%!原物料推一把?鋼鐵、塑化能避風? -【這!不是新聞 股市篇】20210915-6 - 57金錢爆 Good Articles to Share
8. 設備支出衝第一、首台光刻機投產 中國IC設計不容小覷!?搶高階手機市場!小米跟蘋果尬場 發表120W快充11T系列 -【這!不是新聞 股市篇】20210915-5 - 57金錢爆 Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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