Highlights

[PICORP] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     22.14%    YoY -     -144.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 23,796 87,402 64,549 41,754 20,051 80,529 58,981 -45.37%
  QoQ % -72.77% 35.40% 54.59% 108.24% -75.10% 36.53% -
  Horiz. % 40.35% 148.19% 109.44% 70.79% 34.00% 136.53% 100.00%
PBT 6,529 6,287 10,281 4,821 49 13,888 16,683 -46.47%
  QoQ % 3.85% -38.85% 113.25% 9,738.78% -99.65% -16.75% -
  Horiz. % 39.14% 37.69% 61.63% 28.90% 0.29% 83.25% 100.00%
Tax -2,214 -8,460 -5,818 -3,934 -1,521 -15,728 -7,370 -55.11%
  QoQ % 73.83% -45.41% -47.89% -158.65% 90.33% -113.41% -
  Horiz. % 30.04% 114.79% 78.94% 53.38% 20.64% 213.41% 100.00%
NP 4,315 -2,173 4,463 887 -1,472 -1,840 9,313 -40.09%
  QoQ % 298.57% -148.69% 403.16% 160.26% 20.00% -119.76% -
  Horiz. % 46.33% -23.33% 47.92% 9.52% -15.81% -19.76% 100.00%
NP to SH 1,775 -7,406 282 -2,177 -2,796 -2,303 7,399 -61.36%
  QoQ % 123.97% -2,726.24% 112.95% 22.14% -21.41% -131.13% -
  Horiz. % 23.99% -100.09% 3.81% -29.42% -37.79% -31.13% 100.00%
Tax Rate 33.91 % 134.56 % 56.59 % 81.60 % 3,104.08 % 113.25 % 44.18 % -16.16%
  QoQ % -74.80% 137.78% -30.65% -97.37% 2,640.91% 156.34% -
  Horiz. % 76.75% 304.57% 128.09% 184.70% 7,025.98% 256.34% 100.00%
Total Cost 19,481 89,575 60,086 40,867 21,523 82,369 49,668 -46.39%
  QoQ % -78.25% 49.08% 47.03% 89.88% -73.87% 65.84% -
  Horiz. % 39.22% 180.35% 120.98% 82.28% 43.33% 165.84% 100.00%
Net Worth 91,949 85,381 92,074 92,357 93,200 98,700 118,912 -15.74%
  QoQ % 7.69% -7.27% -0.31% -0.90% -5.57% -17.00% -
  Horiz. % 77.33% 71.80% 77.43% 77.67% 78.38% 83.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 5,516 1,512 1,517 - 4,013 2,510 -
  QoQ % 0.00% 264.72% -0.31% 0.00% 0.00% 59.89% -
  Horiz. % 0.00% 219.77% 60.26% 60.44% 0.00% 159.89% 100.00%
Div Payout % - % - % 536.40 % - % - % - % 33.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,580.90% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 91,949 85,381 92,074 92,357 93,200 98,700 118,912 -15.74%
  QoQ % 7.69% -7.27% -0.31% -0.90% -5.57% -17.00% -
  Horiz. % 77.33% 71.80% 77.43% 77.67% 78.38% 83.00% 100.00%
NOSH 656,780 656,780 657,673 659,696 665,714 658,000 660,624 -0.39%
  QoQ % 0.00% -0.14% -0.31% -0.90% 1.17% -0.40% -
  Horiz. % 99.42% 99.42% 99.55% 99.86% 100.77% 99.60% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 18.13 % -2.49 % 6.91 % 2.12 % -7.34 % -2.28 % 15.79 % 9.64%
  QoQ % 828.11% -136.03% 225.94% 128.88% -221.93% -114.44% -
  Horiz. % 114.82% -15.77% 43.76% 13.43% -46.49% -14.44% 100.00%
ROE 1.93 % -8.67 % 0.31 % -2.36 % -3.00 % -2.33 % 6.22 % -54.13%
  QoQ % 122.26% -2,896.77% 113.14% 21.33% -28.76% -137.46% -
  Horiz. % 31.03% -139.39% 4.98% -37.94% -48.23% -37.46% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.62 13.31 9.81 6.33 3.01 12.24 8.93 -45.20%
  QoQ % -72.80% 35.68% 54.98% 110.30% -75.41% 37.07% -
  Horiz. % 40.54% 149.05% 109.85% 70.88% 33.71% 137.07% 100.00%
EPS 0.27 -0.33 0.04 -0.33 -0.42 -0.35 1.12 -61.23%
  QoQ % 181.82% -925.00% 112.12% 21.43% -20.00% -131.25% -
  Horiz. % 24.11% -29.46% 3.57% -29.46% -37.50% -31.25% 100.00%
DPS 0.00 0.84 0.23 0.23 0.00 0.61 0.38 -
  QoQ % 0.00% 265.22% 0.00% 0.00% 0.00% 60.53% -
  Horiz. % 0.00% 221.05% 60.53% 60.53% 0.00% 160.53% 100.00%
NAPS 0.1400 0.1300 0.1400 0.1400 0.1400 0.1500 0.1800 -15.41%
  QoQ % 7.69% -7.14% 0.00% 0.00% -6.67% -16.67% -
  Horiz. % 77.78% 72.22% 77.78% 77.78% 77.78% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.62 13.28 9.81 6.35 3.05 12.24 8.96 -45.32%
  QoQ % -72.74% 35.37% 54.49% 108.20% -75.08% 36.61% -
  Horiz. % 40.40% 148.21% 109.49% 70.87% 34.04% 136.61% 100.00%
EPS 0.27 -1.13 0.04 -0.33 -0.42 -0.35 1.12 -61.23%
  QoQ % 123.89% -2,925.00% 112.12% 21.43% -20.00% -131.25% -
  Horiz. % 24.11% -100.89% 3.57% -29.46% -37.50% -31.25% 100.00%
DPS 0.00 0.84 0.23 0.23 0.00 0.61 0.38 -
  QoQ % 0.00% 265.22% 0.00% 0.00% 0.00% 60.53% -
  Horiz. % 0.00% 221.05% 60.53% 60.53% 0.00% 160.53% 100.00%
NAPS 0.1397 0.1298 0.1399 0.1404 0.1416 0.1500 0.1807 -15.75%
  QoQ % 7.63% -7.22% -0.36% -0.85% -5.60% -16.99% -
  Horiz. % 77.31% 71.83% 77.42% 77.70% 78.36% 83.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1700 0.1400 0.1400 0.1450 0.1650 0.1900 0.1950 -
P/RPS 4.69 1.05 1.43 2.29 5.48 1.55 2.18 66.57%
  QoQ % 346.67% -26.57% -37.55% -58.21% 253.55% -28.90% -
  Horiz. % 215.14% 48.17% 65.60% 105.05% 251.38% 71.10% 100.00%
P/EPS 62.90 -12.42 326.50 -43.94 -39.29 -54.29 17.41 135.27%
  QoQ % 606.44% -103.80% 843.06% -11.84% 27.63% -411.83% -
  Horiz. % 361.29% -71.34% 1,875.36% -252.38% -225.67% -311.83% 100.00%
EY 1.59 -8.05 0.31 -2.28 -2.55 -1.84 5.74 -57.47%
  QoQ % 119.75% -2,696.77% 113.60% 10.59% -38.59% -132.06% -
  Horiz. % 27.70% -140.24% 5.40% -39.72% -44.43% -32.06% 100.00%
DY 0.00 6.00 1.64 1.59 0.00 3.21 1.95 -
  QoQ % 0.00% 265.85% 3.14% 0.00% 0.00% 64.62% -
  Horiz. % 0.00% 307.69% 84.10% 81.54% 0.00% 164.62% 100.00%
P/NAPS 1.21 1.08 1.00 1.04 1.18 1.27 1.08 7.86%
  QoQ % 12.04% 8.00% -3.85% -11.86% -7.09% 17.59% -
  Horiz. % 112.04% 100.00% 92.59% 96.30% 109.26% 117.59% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 23/11/15 -
Price 0.1700 0.1700 0.1350 0.1500 0.1700 0.1800 0.2050 -
P/RPS 4.69 1.28 1.38 2.37 5.64 1.47 2.30 60.73%
  QoQ % 266.41% -7.25% -41.77% -57.98% 283.67% -36.09% -
  Horiz. % 203.91% 55.65% 60.00% 103.04% 245.22% 63.91% 100.00%
P/EPS 62.90 -15.08 314.84 -45.45 -40.48 -51.43 18.30 127.58%
  QoQ % 517.11% -104.79% 792.72% -12.28% 21.29% -381.04% -
  Horiz. % 343.72% -82.40% 1,720.44% -248.36% -221.20% -281.04% 100.00%
EY 1.59 -6.63 0.32 -2.20 -2.47 -1.94 5.46 -56.03%
  QoQ % 123.98% -2,171.88% 114.55% 10.93% -27.32% -135.53% -
  Horiz. % 29.12% -121.43% 5.86% -40.29% -45.24% -35.53% 100.00%
DY 0.00 4.94 1.70 1.53 0.00 3.39 1.85 -
  QoQ % 0.00% 190.59% 11.11% 0.00% 0.00% 83.24% -
  Horiz. % 0.00% 267.03% 91.89% 82.70% 0.00% 183.24% 100.00%
P/NAPS 1.21 1.31 0.96 1.07 1.21 1.20 1.14 4.05%
  QoQ % -7.63% 36.46% -10.28% -11.57% 0.83% 5.26% -
  Horiz. % 106.14% 114.91% 84.21% 93.86% 106.14% 105.26% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers