Highlights

[PICORP] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     49.60%    YoY -     4.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 41,754 20,051 80,529 58,981 40,640 19,922 83,989 -37.27%
  QoQ % 108.24% -75.10% 36.53% 45.13% 104.00% -76.28% -
  Horiz. % 49.71% 23.87% 95.88% 70.22% 48.39% 23.72% 100.00%
PBT 4,821 49 13,888 16,683 12,444 5,763 22,360 -64.08%
  QoQ % 9,738.78% -99.65% -16.75% 34.06% 115.93% -74.23% -
  Horiz. % 21.56% 0.22% 62.11% 74.61% 55.65% 25.77% 100.00%
Tax -3,934 -1,521 -15,728 -7,370 -4,144 -1,851 -8,369 -39.57%
  QoQ % -158.65% 90.33% -113.41% -77.85% -123.88% 77.88% -
  Horiz. % 47.01% 18.17% 187.93% 88.06% 49.52% 22.12% 100.00%
NP 887 -1,472 -1,840 9,313 8,300 3,912 13,991 -84.13%
  QoQ % 160.26% 20.00% -119.76% 12.20% 112.17% -72.04% -
  Horiz. % 6.34% -10.52% -13.15% 66.56% 59.32% 27.96% 100.00%
NP to SH -2,177 -2,796 -2,303 7,399 4,946 2,495 8,445 -
  QoQ % 22.14% -21.41% -131.13% 49.60% 98.24% -70.46% -
  Horiz. % -25.78% -33.11% -27.27% 87.61% 58.57% 29.54% 100.00%
Tax Rate 81.60 % 3,104.08 % 113.25 % 44.18 % 33.30 % 32.12 % 37.43 % 68.21%
  QoQ % -97.37% 2,640.91% 156.34% 32.67% 3.67% -14.19% -
  Horiz. % 218.01% 8,293.03% 302.56% 118.03% 88.97% 85.81% 100.00%
Total Cost 40,867 21,523 82,369 49,668 32,340 16,010 69,998 -30.17%
  QoQ % 89.88% -73.87% 65.84% 53.58% 102.00% -77.13% -
  Horiz. % 58.38% 30.75% 117.67% 70.96% 46.20% 22.87% 100.00%
Net Worth 92,357 93,200 98,700 118,912 118,704 111,618 112,151 -12.15%
  QoQ % -0.90% -5.57% -17.00% 0.18% 6.35% -0.48% -
  Horiz. % 82.35% 83.10% 88.01% 106.03% 105.84% 99.52% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,517 - 4,013 2,510 2,505 - 8,312 -67.85%
  QoQ % 0.00% 0.00% 59.89% 0.18% 0.00% 0.00% -
  Horiz. % 18.25% 0.00% 48.29% 30.20% 30.15% 0.00% 100.00%
Div Payout % - % - % - % 33.93 % 50.67 % - % 98.43 % -
  QoQ % 0.00% 0.00% 0.00% -33.04% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 34.47% 51.48% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 92,357 93,200 98,700 118,912 118,704 111,618 112,151 -12.15%
  QoQ % -0.90% -5.57% -17.00% 0.18% 6.35% -0.48% -
  Horiz. % 82.35% 83.10% 88.01% 106.03% 105.84% 99.52% 100.00%
NOSH 659,696 665,714 658,000 660,624 659,466 656,578 659,714 -0.00%
  QoQ % -0.90% 1.17% -0.40% 0.18% 0.44% -0.48% -
  Horiz. % 100.00% 100.91% 99.74% 100.14% 99.96% 99.52% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.12 % -7.34 % -2.28 % 15.79 % 20.42 % 19.64 % 16.66 % -74.73%
  QoQ % 128.88% -221.93% -114.44% -22.67% 3.97% 17.89% -
  Horiz. % 12.73% -44.06% -13.69% 94.78% 122.57% 117.89% 100.00%
ROE -2.36 % -3.00 % -2.33 % 6.22 % 4.17 % 2.24 % 7.53 % -
  QoQ % 21.33% -28.76% -137.46% 49.16% 86.16% -70.25% -
  Horiz. % -31.34% -39.84% -30.94% 82.60% 55.38% 29.75% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.33 3.01 12.24 8.93 6.16 3.03 12.73 -37.26%
  QoQ % 110.30% -75.41% 37.07% 44.97% 103.30% -76.20% -
  Horiz. % 49.73% 23.64% 96.15% 70.15% 48.39% 23.80% 100.00%
EPS -0.33 -0.42 -0.35 1.12 0.75 0.38 1.28 -
  QoQ % 21.43% -20.00% -131.25% 49.33% 97.37% -70.31% -
  Horiz. % -25.78% -32.81% -27.34% 87.50% 58.59% 29.69% 100.00%
DPS 0.23 0.00 0.61 0.38 0.38 0.00 1.26 -67.85%
  QoQ % 0.00% 0.00% 60.53% 0.00% 0.00% 0.00% -
  Horiz. % 18.25% 0.00% 48.41% 30.16% 30.16% 0.00% 100.00%
NAPS 0.1400 0.1400 0.1500 0.1800 0.1800 0.1700 0.1700 -12.15%
  QoQ % 0.00% -6.67% -16.67% 0.00% 5.88% 0.00% -
  Horiz. % 82.35% 82.35% 88.24% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.35 3.05 12.24 8.96 6.18 3.03 12.76 -37.23%
  QoQ % 108.20% -75.08% 36.61% 44.98% 103.96% -76.25% -
  Horiz. % 49.76% 23.90% 95.92% 70.22% 48.43% 23.75% 100.00%
EPS -0.33 -0.42 -0.35 1.12 0.75 0.38 1.28 -
  QoQ % 21.43% -20.00% -131.25% 49.33% 97.37% -70.31% -
  Horiz. % -25.78% -32.81% -27.34% 87.50% 58.59% 29.69% 100.00%
DPS 0.23 0.00 0.61 0.38 0.38 0.00 1.26 -67.85%
  QoQ % 0.00% 0.00% 60.53% 0.00% 0.00% 0.00% -
  Horiz. % 18.25% 0.00% 48.41% 30.16% 30.16% 0.00% 100.00%
NAPS 0.1404 0.1416 0.1500 0.1807 0.1804 0.1696 0.1704 -12.12%
  QoQ % -0.85% -5.60% -16.99% 0.17% 6.37% -0.47% -
  Horiz. % 82.39% 83.10% 88.03% 106.04% 105.87% 99.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1450 0.1650 0.1900 0.1950 0.2250 0.2300 0.2050 -
P/RPS 2.29 5.48 1.55 2.18 3.65 7.58 1.61 26.50%
  QoQ % -58.21% 253.55% -28.90% -40.27% -51.85% 370.81% -
  Horiz. % 142.24% 340.37% 96.27% 135.40% 226.71% 470.81% 100.00%
P/EPS -43.94 -39.29 -54.29 17.41 30.00 60.53 16.01 -
  QoQ % -11.84% 27.63% -411.83% -41.97% -50.44% 278.08% -
  Horiz. % -274.45% -245.41% -339.10% 108.74% 187.38% 378.08% 100.00%
EY -2.28 -2.55 -1.84 5.74 3.33 1.65 6.24 -
  QoQ % 10.59% -38.59% -132.06% 72.37% 101.82% -73.56% -
  Horiz. % -36.54% -40.87% -29.49% 91.99% 53.37% 26.44% 100.00%
DY 1.59 0.00 3.21 1.95 1.69 0.00 6.15 -59.45%
  QoQ % 0.00% 0.00% 64.62% 15.38% 0.00% 0.00% -
  Horiz. % 25.85% 0.00% 52.20% 31.71% 27.48% 0.00% 100.00%
P/NAPS 1.04 1.18 1.27 1.08 1.25 1.35 1.21 -9.61%
  QoQ % -11.86% -7.09% 17.59% -13.60% -7.41% 11.57% -
  Horiz. % 85.95% 97.52% 104.96% 89.26% 103.31% 111.57% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 29/02/16 23/11/15 24/08/15 30/04/15 27/02/15 -
Price 0.1500 0.1700 0.1800 0.2050 0.1950 0.2350 0.2100 -
P/RPS 2.37 5.64 1.47 2.30 3.16 7.75 1.65 27.33%
  QoQ % -57.98% 283.67% -36.09% -27.22% -59.23% 369.70% -
  Horiz. % 143.64% 341.82% 89.09% 139.39% 191.52% 469.70% 100.00%
P/EPS -45.45 -40.48 -51.43 18.30 26.00 61.84 16.40 -
  QoQ % -12.28% 21.29% -381.04% -29.62% -57.96% 277.07% -
  Horiz. % -277.13% -246.83% -313.60% 111.59% 158.54% 377.07% 100.00%
EY -2.20 -2.47 -1.94 5.46 3.85 1.62 6.10 -
  QoQ % 10.93% -27.32% -135.53% 41.82% 137.65% -73.44% -
  Horiz. % -36.07% -40.49% -31.80% 89.51% 63.11% 26.56% 100.00%
DY 1.53 0.00 3.39 1.85 1.95 0.00 6.00 -59.82%
  QoQ % 0.00% 0.00% 83.24% -5.13% 0.00% 0.00% -
  Horiz. % 25.50% 0.00% 56.50% 30.83% 32.50% 0.00% 100.00%
P/NAPS 1.07 1.21 1.20 1.14 1.08 1.38 1.24 -9.37%
  QoQ % -11.57% 0.83% 5.26% 5.56% -21.74% 11.29% -
  Horiz. % 86.29% 97.58% 96.77% 91.94% 87.10% 111.29% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers