Highlights

[PICORP] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     112.95%    YoY -     -96.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 42,328 23,796 87,402 64,549 41,754 20,051 80,529 -34.90%
  QoQ % 77.88% -72.77% 35.40% 54.59% 108.24% -75.10% -
  Horiz. % 52.56% 29.55% 108.53% 80.16% 51.85% 24.90% 100.00%
PBT 7,518 6,529 6,287 10,281 4,821 49 13,888 -33.60%
  QoQ % 15.15% 3.85% -38.85% 113.25% 9,738.78% -99.65% -
  Horiz. % 54.13% 47.01% 45.27% 74.03% 34.71% 0.35% 100.00%
Tax -2,986 -2,214 -8,460 -5,818 -3,934 -1,521 -15,728 -67.00%
  QoQ % -34.87% 73.83% -45.41% -47.89% -158.65% 90.33% -
  Horiz. % 18.99% 14.08% 53.79% 36.99% 25.01% 9.67% 100.00%
NP 4,532 4,315 -2,173 4,463 887 -1,472 -1,840 -
  QoQ % 5.03% 298.57% -148.69% 403.16% 160.26% 20.00% -
  Horiz. % -246.30% -234.51% 118.10% -242.55% -48.21% 80.00% 100.00%
NP to SH 743 1,775 -7,406 282 -2,177 -2,796 -2,303 -
  QoQ % -58.14% 123.97% -2,726.24% 112.95% 22.14% -21.41% -
  Horiz. % -32.26% -77.07% 321.58% -12.24% 94.53% 121.41% 100.00%
Tax Rate 39.72 % 33.91 % 134.56 % 56.59 % 81.60 % 3,104.08 % 113.25 % -50.30%
  QoQ % 17.13% -74.80% 137.78% -30.65% -97.37% 2,640.91% -
  Horiz. % 35.07% 29.94% 118.82% 49.97% 72.05% 2,740.91% 100.00%
Total Cost 37,796 19,481 89,575 60,086 40,867 21,523 82,369 -40.54%
  QoQ % 94.01% -78.25% 49.08% 47.03% 89.88% -73.87% -
  Horiz. % 45.89% 23.65% 108.75% 72.95% 49.61% 26.13% 100.00%
Net Worth 85,381 91,949 85,381 92,074 92,357 93,200 98,700 -9.22%
  QoQ % -7.14% 7.69% -7.27% -0.31% -0.90% -5.57% -
  Horiz. % 86.51% 93.16% 86.51% 93.29% 93.57% 94.43% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 5,516 1,512 1,517 - 4,013 -
  QoQ % 0.00% 0.00% 264.72% -0.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.45% 37.69% 37.80% 0.00% 100.00%
Div Payout % - % - % - % 536.40 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 85,381 91,949 85,381 92,074 92,357 93,200 98,700 -9.22%
  QoQ % -7.14% 7.69% -7.27% -0.31% -0.90% -5.57% -
  Horiz. % 86.51% 93.16% 86.51% 93.29% 93.57% 94.43% 100.00%
NOSH 656,780 656,780 656,780 657,673 659,696 665,714 658,000 -0.12%
  QoQ % 0.00% 0.00% -0.14% -0.31% -0.90% 1.17% -
  Horiz. % 99.81% 99.81% 99.81% 99.95% 100.26% 101.17% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.71 % 18.13 % -2.49 % 6.91 % 2.12 % -7.34 % -2.28 % -
  QoQ % -40.93% 828.11% -136.03% 225.94% 128.88% -221.93% -
  Horiz. % -469.74% -795.18% 109.21% -303.07% -92.98% 321.93% 100.00%
ROE 0.87 % 1.93 % -8.67 % 0.31 % -2.36 % -3.00 % -2.33 % -
  QoQ % -54.92% 122.26% -2,896.77% 113.14% 21.33% -28.76% -
  Horiz. % -37.34% -82.83% 372.10% -13.30% 101.29% 128.76% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.44 3.62 13.31 9.81 6.33 3.01 12.24 -34.85%
  QoQ % 77.90% -72.80% 35.68% 54.98% 110.30% -75.41% -
  Horiz. % 52.61% 29.58% 108.74% 80.15% 51.72% 24.59% 100.00%
EPS 0.11 0.27 -0.33 0.04 -0.33 -0.42 -0.35 -
  QoQ % -59.26% 181.82% -925.00% 112.12% 21.43% -20.00% -
  Horiz. % -31.43% -77.14% 94.29% -11.43% 94.29% 120.00% 100.00%
DPS 0.00 0.00 0.84 0.23 0.23 0.00 0.61 -
  QoQ % 0.00% 0.00% 265.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.70% 37.70% 37.70% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1300 0.1400 0.1400 0.1400 0.1500 -9.11%
  QoQ % -7.14% 7.69% -7.14% 0.00% 0.00% -6.67% -
  Horiz. % 86.67% 93.33% 86.67% 93.33% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.43 3.62 13.28 9.81 6.35 3.05 12.24 -34.92%
  QoQ % 77.62% -72.74% 35.37% 54.49% 108.20% -75.08% -
  Horiz. % 52.53% 29.58% 108.50% 80.15% 51.88% 24.92% 100.00%
EPS 0.11 0.27 -1.13 0.04 -0.33 -0.42 -0.35 -
  QoQ % -59.26% 123.89% -2,925.00% 112.12% 21.43% -20.00% -
  Horiz. % -31.43% -77.14% 322.86% -11.43% 94.29% 120.00% 100.00%
DPS 0.00 0.00 0.84 0.23 0.23 0.00 0.61 -
  QoQ % 0.00% 0.00% 265.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.70% 37.70% 37.70% 0.00% 100.00%
NAPS 0.1298 0.1397 0.1298 0.1399 0.1404 0.1416 0.1500 -9.20%
  QoQ % -7.09% 7.63% -7.22% -0.36% -0.85% -5.60% -
  Horiz. % 86.53% 93.13% 86.53% 93.27% 93.60% 94.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.1700 0.1700 0.1400 0.1400 0.1450 0.1650 0.1900 -
P/RPS 2.64 4.69 1.05 1.43 2.29 5.48 1.55 42.67%
  QoQ % -43.71% 346.67% -26.57% -37.55% -58.21% 253.55% -
  Horiz. % 170.32% 302.58% 67.74% 92.26% 147.74% 353.55% 100.00%
P/EPS 150.27 62.90 -12.42 326.50 -43.94 -39.29 -54.29 -
  QoQ % 138.90% 606.44% -103.80% 843.06% -11.84% 27.63% -
  Horiz. % -276.79% -115.86% 22.88% -601.40% 80.94% 72.37% 100.00%
EY 0.67 1.59 -8.05 0.31 -2.28 -2.55 -1.84 -
  QoQ % -57.86% 119.75% -2,696.77% 113.60% 10.59% -38.59% -
  Horiz. % -36.41% -86.41% 437.50% -16.85% 123.91% 138.59% 100.00%
DY 0.00 0.00 6.00 1.64 1.59 0.00 3.21 -
  QoQ % 0.00% 0.00% 265.85% 3.14% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 186.92% 51.09% 49.53% 0.00% 100.00%
P/NAPS 1.31 1.21 1.08 1.00 1.04 1.18 1.27 2.09%
  QoQ % 8.26% 12.04% 8.00% -3.85% -11.86% -7.09% -
  Horiz. % 103.15% 95.28% 85.04% 78.74% 81.89% 92.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 -
Price 0.1400 0.1700 0.1700 0.1350 0.1500 0.1700 0.1800 -
P/RPS 2.17 4.69 1.28 1.38 2.37 5.64 1.47 29.68%
  QoQ % -53.73% 266.41% -7.25% -41.77% -57.98% 283.67% -
  Horiz. % 147.62% 319.05% 87.07% 93.88% 161.22% 383.67% 100.00%
P/EPS 123.75 62.90 -15.08 314.84 -45.45 -40.48 -51.43 -
  QoQ % 96.74% 517.11% -104.79% 792.72% -12.28% 21.29% -
  Horiz. % -240.62% -122.30% 29.32% -612.17% 88.37% 78.71% 100.00%
EY 0.81 1.59 -6.63 0.32 -2.20 -2.47 -1.94 -
  QoQ % -49.06% 123.98% -2,171.88% 114.55% 10.93% -27.32% -
  Horiz. % -41.75% -81.96% 341.75% -16.49% 113.40% 127.32% 100.00%
DY 0.00 0.00 4.94 1.70 1.53 0.00 3.39 -
  QoQ % 0.00% 0.00% 190.59% 11.11% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.72% 50.15% 45.13% 0.00% 100.00%
P/NAPS 1.08 1.21 1.31 0.96 1.07 1.21 1.20 -6.79%
  QoQ % -10.74% -7.63% 36.46% -10.28% -11.57% 0.83% -
  Horiz. % 90.00% 100.83% 109.17% 80.00% 89.17% 100.83% 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.
 


 

2008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 2.080.00 
 UCREST 0.1650.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.7850.00 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers