Highlights

[PICORP] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     184.73%    YoY -     170.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 18,050 99,505 74,888 48,740 25,552 87,465 62,089 -56.08%
  QoQ % -81.86% 32.87% 53.65% 90.75% -70.79% 40.87% -
  Horiz. % 29.07% 160.26% 120.61% 78.50% 41.15% 140.87% 100.00%
PBT 1,175 15,112 9,391 6,548 3,222 12,815 9,064 -74.35%
  QoQ % -92.22% 60.92% 43.42% 103.23% -74.86% 41.38% -
  Horiz. % 12.96% 166.73% 103.61% 72.24% 35.55% 141.38% 100.00%
Tax -447 -7,463 -4,261 -2,388 -1,237 -5,655 -3,575 -74.96%
  QoQ % 94.01% -75.15% -78.43% -93.05% 78.13% -58.18% -
  Horiz. % 12.50% 208.76% 119.19% 66.80% 34.60% 158.18% 100.00%
NP 728 7,649 5,130 4,160 1,985 7,160 5,489 -73.96%
  QoQ % -90.48% 49.10% 23.32% 109.57% -72.28% 30.44% -
  Horiz. % 13.26% 139.35% 93.46% 75.79% 36.16% 130.44% 100.00%
NP to SH -432 1,934 992 1,193 419 448 -351 14.83%
  QoQ % -122.34% 94.96% -16.85% 184.73% -6.47% 227.64% -
  Horiz. % 123.08% -551.00% -282.62% -339.89% -119.37% -127.64% 100.00%
Tax Rate 38.04 % 49.38 % 45.37 % 36.47 % 38.39 % 44.13 % 39.44 % -2.38%
  QoQ % -22.96% 8.84% 24.40% -5.00% -13.01% 11.89% -
  Horiz. % 96.45% 125.20% 115.04% 92.47% 97.34% 111.89% 100.00%
Total Cost 17,322 91,856 69,758 44,580 23,567 80,305 56,600 -54.55%
  QoQ % -81.14% 31.68% 56.48% 89.16% -70.65% 41.88% -
  Horiz. % 30.60% 162.29% 123.25% 78.76% 41.64% 141.88% 100.00%
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,605 - - - 3,280 984 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 233.12% -
  Horiz. % 0.00% 366.12% 0.00% 0.00% 0.00% 333.12% 100.00%
Div Payout % - % 186.45 % - % - % - % 732.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 25.46% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
NOSH 655,631 655,631 655,796 655,796 656,196 656,196 656,609 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.03 % 7.69 % 6.85 % 8.54 % 7.77 % 8.19 % 8.84 % -40.74%
  QoQ % -47.59% 12.26% -19.79% 9.91% -5.13% -7.35% -
  Horiz. % 45.59% 86.99% 77.49% 96.61% 87.90% 92.65% 100.00%
ROE -0.55 % 2.46 % 1.26 % 1.52 % 0.53 % 0.57 % -0.45 % 14.30%
  QoQ % -122.36% 95.24% -17.11% 186.79% -7.02% 226.67% -
  Horiz. % 122.22% -546.67% -280.00% -337.78% -117.78% -126.67% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.75 15.18 11.42 7.43 3.89 13.33 9.46 -56.08%
  QoQ % -81.88% 32.92% 53.70% 91.00% -70.82% 40.91% -
  Horiz. % 29.07% 160.47% 120.72% 78.54% 41.12% 140.91% 100.00%
EPS -0.07 0.29 0.15 0.12 0.06 0.12 -0.12 -30.16%
  QoQ % -124.14% 93.33% 25.00% 100.00% -50.00% 200.00% -
  Horiz. % 58.33% -241.67% -125.00% -100.00% -50.00% -100.00% 100.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.50 0.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 366.67% 0.00% 0.00% 0.00% 333.33% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.74 15.12 11.38 7.41 3.88 13.29 9.44 -56.13%
  QoQ % -81.88% 32.86% 53.58% 90.98% -70.81% 40.78% -
  Horiz. % 29.03% 160.17% 120.55% 78.50% 41.10% 140.78% 100.00%
EPS -0.07 0.29 0.15 0.18 0.06 0.07 -0.05 25.12%
  QoQ % -124.14% 93.33% -16.67% 200.00% -14.29% 240.00% -
  Horiz. % 140.00% -580.00% -300.00% -360.00% -120.00% -140.00% 100.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.50 0.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 366.67% 0.00% 0.00% 0.00% 333.33% 100.00%
NAPS 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 -0.06%
  QoQ % 0.00% 0.00% 0.00% -0.08% 0.00% 0.00% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0700 0.1200 0.1300 0.1350 0.1350 0.1200 0.1300 -
P/RPS 2.54 0.79 1.14 1.82 3.47 0.90 1.37 50.86%
  QoQ % 221.52% -30.70% -37.36% -47.55% 285.56% -34.31% -
  Horiz. % 185.40% 57.66% 83.21% 132.85% 253.28% 65.69% 100.00%
P/EPS -106.24 40.68 85.94 74.21 211.42 175.77 -243.19 -42.40%
  QoQ % -361.16% -52.66% 15.81% -64.90% 20.28% 172.28% -
  Horiz. % 43.69% -16.73% -35.34% -30.52% -86.94% -72.28% 100.00%
EY -0.94 2.46 1.16 1.35 0.47 0.57 -0.41 73.78%
  QoQ % -138.21% 112.07% -14.07% 187.23% -17.54% 239.02% -
  Horiz. % 229.27% -600.00% -282.93% -329.27% -114.63% -139.02% 100.00%
DY 0.00 4.58 0.00 0.00 0.00 4.17 1.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 262.61% -
  Horiz. % 0.00% 398.26% 0.00% 0.00% 0.00% 362.61% 100.00%
P/NAPS 0.58 1.00 1.08 1.13 1.13 1.00 1.08 -33.91%
  QoQ % -42.00% -7.41% -4.42% 0.00% 13.00% -7.41% -
  Horiz. % 53.70% 92.59% 100.00% 104.63% 104.63% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 -
Price 0.1150 0.1150 0.1200 0.1200 0.1300 0.1300 0.1150 -
P/RPS 4.18 0.76 1.05 1.61 3.34 0.98 1.22 127.10%
  QoQ % 450.00% -27.62% -34.78% -51.80% 240.82% -19.67% -
  Horiz. % 342.62% 62.30% 86.07% 131.97% 273.77% 80.33% 100.00%
P/EPS -174.53 38.99 79.33 65.96 203.59 190.41 -215.13 -13.00%
  QoQ % -547.63% -50.85% 20.27% -67.60% 6.92% 188.51% -
  Horiz. % 81.13% -18.12% -36.88% -30.66% -94.64% -88.51% 100.00%
EY -0.57 2.57 1.26 1.52 0.49 0.53 -0.46 15.35%
  QoQ % -122.18% 103.97% -17.11% 210.20% -7.55% 215.22% -
  Horiz. % 123.91% -558.70% -273.91% -330.43% -106.52% -115.22% 100.00%
DY 0.00 4.78 0.00 0.00 0.00 3.85 1.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 196.15% -
  Horiz. % 0.00% 367.69% 0.00% 0.00% 0.00% 296.15% 100.00%
P/NAPS 0.96 0.96 1.00 1.00 1.08 1.08 0.96 -
  QoQ % 0.00% -4.00% 0.00% -7.41% 0.00% 12.50% -
  Horiz. % 100.00% 100.00% 104.17% 104.17% 112.50% 112.50% 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
 
 

413  264  556  1043 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.07-0.005 
 BINTAI 0.64+0.07 
 SERBADK 0.345-0.02 
 TIGER-OR 0.0050.00 
 FINTEC 0.020.00 
 TANCO 0.245+0.005 
 K1-WC 0.0250.00 
 OPCOM 0.935+0.12 
 KNM 0.245-0.005 
 DNEX 0.785+0.02 
PARTNERS & BROKERS