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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS