Highlights

[PICORP] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -58.14%    YoY -     134.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 22,212 83,876 61,054 42,328 23,796 87,402 64,549 -50.93%
  QoQ % -73.52% 37.38% 44.24% 77.88% -72.77% 35.40% -
  Horiz. % 34.41% 129.94% 94.59% 65.57% 36.87% 135.40% 100.00%
PBT 4,035 12,841 7,755 7,518 6,529 6,287 10,281 -46.43%
  QoQ % -68.58% 65.58% 3.15% 15.15% 3.85% -38.85% -
  Horiz. % 39.25% 124.90% 75.43% 73.13% 63.51% 61.15% 100.00%
Tax -1,525 -5,342 -3,497 -2,986 -2,214 -8,460 -5,818 -59.08%
  QoQ % 71.45% -52.76% -17.11% -34.87% 73.83% -45.41% -
  Horiz. % 26.21% 91.82% 60.11% 51.32% 38.05% 145.41% 100.00%
NP 2,510 7,499 4,258 4,532 4,315 -2,173 4,463 -31.89%
  QoQ % -66.53% 76.12% -6.05% 5.03% 298.57% -148.69% -
  Horiz. % 56.24% 168.03% 95.41% 101.55% 96.68% -48.69% 100.00%
NP to SH 1,380 997 -842 743 1,775 -7,406 282 188.52%
  QoQ % 38.42% 218.41% -213.32% -58.14% 123.97% -2,726.24% -
  Horiz. % 489.36% 353.55% -298.58% 263.48% 629.43% -2,626.24% 100.00%
Tax Rate 37.79 % 41.60 % 45.09 % 39.72 % 33.91 % 134.56 % 56.59 % -23.62%
  QoQ % -9.16% -7.74% 13.52% 17.13% -74.80% 137.78% -
  Horiz. % 66.78% 73.51% 79.68% 70.19% 59.92% 237.78% 100.00%
Total Cost 19,702 76,377 56,796 37,796 19,481 89,575 60,086 -52.48%
  QoQ % -74.20% 34.48% 50.27% 94.01% -78.25% 49.08% -
  Horiz. % 32.79% 127.11% 94.52% 62.90% 32.42% 149.08% 100.00%
Net Worth 85,359 85,370 85,381 85,381 91,949 85,381 92,074 -4.93%
  QoQ % -0.01% -0.01% 0.00% -7.14% 7.69% -7.27% -
  Horiz. % 92.71% 92.72% 92.73% 92.73% 99.86% 92.73% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,283 - - - 5,516 1,512 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 264.72% -
  Horiz. % 0.00% 217.07% 0.00% 0.00% 0.00% 364.72% 100.00%
Div Payout % - % 329.34 % - % - % - % - % 536.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.40% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 85,359 85,370 85,381 85,381 91,949 85,381 92,074 -4.93%
  QoQ % -0.01% -0.01% 0.00% -7.14% 7.69% -7.27% -
  Horiz. % 92.71% 92.72% 92.73% 92.73% 99.86% 92.73% 100.00%
NOSH 656,609 656,699 656,780 656,780 656,780 656,780 657,673 -0.11%
  QoQ % -0.01% -0.01% 0.00% 0.00% 0.00% -0.14% -
  Horiz. % 99.84% 99.85% 99.86% 99.86% 99.86% 99.86% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.30 % 8.94 % 6.97 % 10.71 % 18.13 % -2.49 % 6.91 % 38.85%
  QoQ % 26.40% 28.26% -34.92% -40.93% 828.11% -136.03% -
  Horiz. % 163.53% 129.38% 100.87% 154.99% 262.37% -36.03% 100.00%
ROE 1.62 % 1.17 % -0.99 % 0.87 % 1.93 % -8.67 % 0.31 % 201.44%
  QoQ % 38.46% 218.18% -213.79% -54.92% 122.26% -2,896.77% -
  Horiz. % 522.58% 377.42% -319.35% 280.65% 622.58% -2,796.77% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.38 12.77 9.30 6.44 3.62 13.31 9.81 -50.88%
  QoQ % -73.53% 37.31% 44.41% 77.90% -72.80% 35.68% -
  Horiz. % 34.45% 130.17% 94.80% 65.65% 36.90% 135.68% 100.00%
EPS 0.21 0.15 -0.13 0.11 0.27 -0.33 0.04 202.37%
  QoQ % 40.00% 215.38% -218.18% -59.26% 181.82% -925.00% -
  Horiz. % 525.00% 375.00% -325.00% 275.00% 675.00% -825.00% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.84 0.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 265.22% -
  Horiz. % 0.00% 217.39% 0.00% 0.00% 0.00% 365.22% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1400 0.1300 0.1400 -4.82%
  QoQ % 0.00% 0.00% 0.00% -7.14% 7.69% -7.14% -
  Horiz. % 92.86% 92.86% 92.86% 92.86% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.38 12.75 9.28 6.43 3.62 13.28 9.81 -50.88%
  QoQ % -73.49% 37.39% 44.32% 77.62% -72.74% 35.37% -
  Horiz. % 34.45% 129.97% 94.60% 65.55% 36.90% 135.37% 100.00%
EPS 0.21 0.15 -0.13 0.11 0.27 -1.13 0.04 202.37%
  QoQ % 40.00% 215.38% -218.18% -59.26% 123.89% -2,925.00% -
  Horiz. % 525.00% 375.00% -325.00% 275.00% 675.00% -2,825.00% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.84 0.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 265.22% -
  Horiz. % 0.00% 217.39% 0.00% 0.00% 0.00% 365.22% 100.00%
NAPS 0.1297 0.1297 0.1298 0.1298 0.1397 0.1298 0.1399 -4.93%
  QoQ % 0.00% -0.08% 0.00% -7.09% 7.63% -7.22% -
  Horiz. % 92.71% 92.71% 92.78% 92.78% 99.86% 92.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1350 0.1300 0.1400 0.1700 0.1700 0.1400 0.1400 -
P/RPS 3.99 1.02 1.51 2.64 4.69 1.05 1.43 98.32%
  QoQ % 291.18% -32.45% -42.80% -43.71% 346.67% -26.57% -
  Horiz. % 279.02% 71.33% 105.59% 184.62% 327.97% 73.43% 100.00%
P/EPS 64.23 85.63 -109.20 150.27 62.90 -12.42 326.50 -66.21%
  QoQ % -24.99% 178.42% -172.67% 138.90% 606.44% -103.80% -
  Horiz. % 19.67% 26.23% -33.45% 46.02% 19.26% -3.80% 100.00%
EY 1.56 1.17 -0.92 0.67 1.59 -8.05 0.31 193.95%
  QoQ % 33.33% 227.17% -237.31% -57.86% 119.75% -2,696.77% -
  Horiz. % 503.23% 377.42% -296.77% 216.13% 512.90% -2,596.77% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 6.00 1.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 265.85% -
  Horiz. % 0.00% 234.76% 0.00% 0.00% 0.00% 365.85% 100.00%
P/NAPS 1.04 1.00 1.08 1.31 1.21 1.08 1.00 2.65%
  QoQ % 4.00% -7.41% -17.56% 8.26% 12.04% 8.00% -
  Horiz. % 104.00% 100.00% 108.00% 131.00% 121.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 -
Price 0.1400 0.1200 0.1300 0.1400 0.1700 0.1700 0.1350 -
P/RPS 4.14 0.94 1.40 2.17 4.69 1.28 1.38 108.15%
  QoQ % 340.43% -32.86% -35.48% -53.73% 266.41% -7.25% -
  Horiz. % 300.00% 68.12% 101.45% 157.25% 339.86% 92.75% 100.00%
P/EPS 66.61 79.04 -101.40 123.75 62.90 -15.08 314.84 -64.53%
  QoQ % -15.73% 177.95% -181.94% 96.74% 517.11% -104.79% -
  Horiz. % 21.16% 25.10% -32.21% 39.31% 19.98% -4.79% 100.00%
EY 1.50 1.27 -0.99 0.81 1.59 -6.63 0.32 180.35%
  QoQ % 18.11% 228.28% -222.22% -49.06% 123.98% -2,171.88% -
  Horiz. % 468.75% 396.88% -309.38% 253.12% 496.88% -2,071.88% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 4.94 1.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 190.59% -
  Horiz. % 0.00% 245.29% 0.00% 0.00% 0.00% 290.59% 100.00%
P/NAPS 1.08 0.92 1.00 1.08 1.21 1.31 0.96 8.18%
  QoQ % 17.39% -8.00% -7.41% -10.74% -7.63% 36.46% -
  Horiz. % 112.50% 95.83% 104.17% 112.50% 126.04% 136.46% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers