Highlights

[PICORP] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -453.01%    YoY -     -300.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 23,202 87,963 60,189 33,976 18,050 99,505 74,888 -54.18%
  QoQ % -73.62% 46.14% 77.15% 88.23% -81.86% 32.87% -
  Horiz. % 30.98% 117.46% 80.37% 45.37% 24.10% 132.87% 100.00%
PBT 1,777 7,449 5,072 1,428 1,175 15,112 9,391 -67.01%
  QoQ % -76.14% 46.87% 255.18% 21.53% -92.22% 60.92% -
  Horiz. % 18.92% 79.32% 54.01% 15.21% 12.51% 160.92% 100.00%
Tax -902 -4,236 -3,350 -1,908 -447 -7,463 -4,261 -64.45%
  QoQ % 78.71% -26.45% -75.58% -326.85% 94.01% -75.15% -
  Horiz. % 21.17% 99.41% 78.62% 44.78% 10.49% 175.15% 100.00%
NP 875 3,213 1,722 -480 728 7,649 5,130 -69.21%
  QoQ % -72.77% 86.59% 458.75% -165.93% -90.48% 49.10% -
  Horiz. % 17.06% 62.63% 33.57% -9.36% 14.19% 149.10% 100.00%
NP to SH -179 -2,673 -2,402 -2,389 -432 1,934 992 -
  QoQ % 93.30% -11.28% -0.54% -453.01% -122.34% 94.96% -
  Horiz. % -18.04% -269.46% -242.14% -240.83% -43.55% 194.96% 100.00%
Tax Rate 50.76 % 56.87 % 66.05 % 133.61 % 38.04 % 49.38 % 45.37 % 7.76%
  QoQ % -10.74% -13.90% -50.57% 251.24% -22.96% 8.84% -
  Horiz. % 111.88% 125.35% 145.58% 294.49% 83.84% 108.84% 100.00%
Total Cost 22,327 84,750 58,467 34,456 17,322 91,856 69,758 -53.18%
  QoQ % -73.66% 44.95% 69.69% 98.91% -81.14% 31.68% -
  Horiz. % 32.01% 121.49% 83.81% 49.39% 24.83% 131.68% 100.00%
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.65%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% -0.03% -
  Horiz. % 91.64% 91.64% 91.64% 99.97% 99.97% 99.97% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 3,605 - - 3,605 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 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% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.65%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% -0.03% -
  Horiz. % 91.64% 91.64% 91.64% 99.97% 99.97% 99.97% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,631 655,796 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.77 % 3.65 % 2.86 % -1.41 % 4.03 % 7.69 % 6.85 % -32.82%
  QoQ % 3.29% 27.62% 302.84% -134.99% -47.59% 12.26% -
  Horiz. % 55.04% 53.28% 41.75% -20.58% 58.83% 112.26% 100.00%
ROE -0.25 % -3.71 % -3.33 % -3.04 % -0.55 % 2.46 % 1.26 % -
  QoQ % 93.26% -11.41% -9.54% -452.73% -122.36% 95.24% -
  Horiz. % -19.84% -294.44% -264.29% -241.27% -43.65% 195.24% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.54 13.42 9.18 5.18 2.75 15.18 11.42 -54.16%
  QoQ % -73.62% 46.19% 77.22% 88.36% -81.88% 32.92% -
  Horiz. % 31.00% 117.51% 80.39% 45.36% 24.08% 132.92% 100.00%
EPS -0.03 -0.41 -0.37 -0.30 -0.07 0.29 0.15 -
  QoQ % 92.68% -10.81% -23.33% -328.57% -124.14% 93.33% -
  Horiz. % -20.00% -273.33% -246.67% -200.00% -46.67% 193.33% 100.00%
DPS 0.00 0.00 0.55 0.00 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.1100 0.1100 0.1100 0.1200 0.1200 0.1200 0.1200 -5.63%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.53 13.37 9.15 5.16 2.74 15.12 11.38 -54.14%
  QoQ % -73.60% 46.12% 77.33% 88.32% -81.88% 32.86% -
  Horiz. % 31.02% 117.49% 80.40% 45.34% 24.08% 132.86% 100.00%
EPS -0.03 -0.41 -0.37 -0.36 -0.07 0.29 0.15 -
  QoQ % 92.68% -10.81% -2.78% -414.29% -124.14% 93.33% -
  Horiz. % -20.00% -273.33% -246.67% -240.00% -46.67% 193.33% 100.00%
DPS 0.00 0.00 0.55 0.00 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.1096 0.1096 0.1096 0.1196 0.1196 0.1196 0.1196 -5.65%
  QoQ % 0.00% 0.00% -8.36% 0.00% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 91.64% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.1300 0.1100 0.1000 0.1000 0.0700 0.1200 0.1300 -
P/RPS 3.67 0.82 1.09 1.93 2.54 0.79 1.14 117.87%
  QoQ % 347.56% -24.77% -43.52% -24.02% 221.52% -30.70% -
  Horiz. % 321.93% 71.93% 95.61% 169.30% 222.81% 69.30% 100.00%
P/EPS -476.16 -26.98 -27.30 -27.44 -106.24 40.68 85.94 -
  QoQ % -1,664.86% 1.17% 0.51% 74.17% -361.16% -52.66% -
  Horiz. % -554.06% -31.39% -31.77% -31.93% -123.62% 47.34% 100.00%
EY -0.21 -3.71 -3.66 -3.64 -0.94 2.46 1.16 -
  QoQ % 94.34% -1.37% -0.55% -287.23% -138.21% 112.07% -
  Horiz. % -18.10% -319.83% -315.52% -313.79% -81.03% 212.07% 100.00%
DY 0.00 0.00 5.50 0.00 0.00 4.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.09% 0.00% 0.00% 100.00% -
P/NAPS 1.18 1.00 0.91 0.83 0.58 1.00 1.08 6.08%
  QoQ % 18.00% 9.89% 9.64% 43.10% -42.00% -7.41% -
  Horiz. % 109.26% 92.59% 84.26% 76.85% 53.70% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - - 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 -
Price 0.1900 0.1450 0.1000 0.1200 0.1150 0.1150 0.1200 -
P/RPS 5.37 1.08 1.09 2.32 4.18 0.76 1.05 196.55%
  QoQ % 397.22% -0.92% -53.02% -44.50% 450.00% -27.62% -
  Horiz. % 511.43% 102.86% 103.81% 220.95% 398.10% 72.38% 100.00%
P/EPS -695.92 -35.57 -27.30 -32.93 -174.53 38.99 79.33 -
  QoQ % -1,856.48% -30.29% 17.10% 81.13% -547.63% -50.85% -
  Horiz. % -877.25% -44.84% -34.41% -41.51% -220.01% 49.15% 100.00%
EY -0.14 -2.81 -3.66 -3.04 -0.57 2.57 1.26 -
  QoQ % 95.02% 23.22% -20.39% -433.33% -122.18% 103.97% -
  Horiz. % -11.11% -223.02% -290.48% -241.27% -45.24% 203.97% 100.00%
DY 0.00 0.00 5.50 0.00 0.00 4.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.06% 0.00% 0.00% 100.00% -
P/NAPS 1.73 1.32 0.91 1.00 0.96 0.96 1.00 44.06%
  QoQ % 31.06% 45.05% -9.00% 4.17% 0.00% -4.00% -
  Horiz. % 173.00% 132.00% 91.00% 100.00% 96.00% 96.00% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Wake Me Up When September Ends Ultimate Stock Tips
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS