Highlights

[PICORP] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -213.32%    YoY -     -398.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 42,619 22,212 83,876 61,054 42,328 23,796 87,402 -38.13%
  QoQ % 91.87% -73.52% 37.38% 44.24% 77.88% -72.77% -
  Horiz. % 48.76% 25.41% 95.97% 69.85% 48.43% 27.23% 100.00%
PBT 7,287 4,035 12,841 7,755 7,518 6,529 6,287 10.37%
  QoQ % 80.59% -68.58% 65.58% 3.15% 15.15% 3.85% -
  Horiz. % 115.91% 64.18% 204.25% 123.35% 119.58% 103.85% 100.00%
Tax -2,487 -1,525 -5,342 -3,497 -2,986 -2,214 -8,460 -55.89%
  QoQ % -63.08% 71.45% -52.76% -17.11% -34.87% 73.83% -
  Horiz. % 29.40% 18.03% 63.14% 41.34% 35.30% 26.17% 100.00%
NP 4,800 2,510 7,499 4,258 4,532 4,315 -2,173 -
  QoQ % 91.24% -66.53% 76.12% -6.05% 5.03% 298.57% -
  Horiz. % -220.89% -115.51% -345.10% -195.95% -208.56% -198.57% 100.00%
NP to SH 441 1,380 997 -842 743 1,775 -7,406 -
  QoQ % -68.04% 38.42% 218.41% -213.32% -58.14% 123.97% -
  Horiz. % -5.95% -18.63% -13.46% 11.37% -10.03% -23.97% 100.00%
Tax Rate 34.13 % 37.79 % 41.60 % 45.09 % 39.72 % 33.91 % 134.56 % -60.03%
  QoQ % -9.69% -9.16% -7.74% 13.52% 17.13% -74.80% -
  Horiz. % 25.36% 28.08% 30.92% 33.51% 29.52% 25.20% 100.00%
Total Cost 37,819 19,702 76,377 56,796 37,796 19,481 89,575 -43.81%
  QoQ % 91.96% -74.20% 34.48% 50.27% 94.01% -78.25% -
  Horiz. % 42.22% 21.99% 85.27% 63.41% 42.19% 21.75% 100.00%
Net Worth 78,793 85,359 85,370 85,381 85,381 91,949 85,381 -5.23%
  QoQ % -7.69% -0.01% -0.01% 0.00% -7.14% 7.69% -
  Horiz. % 92.28% 99.97% 99.99% 100.00% 100.00% 107.69% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 984 - 3,283 - - - 5,516 -68.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.85% 0.00% 59.52% 0.00% 0.00% 0.00% 100.00%
Div Payout % 223.34 % - % 329.34 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.81% 0.00% 100.00% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 78,793 85,359 85,370 85,381 85,381 91,949 85,381 -5.23%
  QoQ % -7.69% -0.01% -0.01% 0.00% -7.14% 7.69% -
  Horiz. % 92.28% 99.97% 99.99% 100.00% 100.00% 107.69% 100.00%
NOSH 656,609 656,609 656,699 656,780 656,780 656,780 656,780 -0.02%
  QoQ % 0.00% -0.01% -0.01% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 99.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.26 % 11.30 % 8.94 % 6.97 % 10.71 % 18.13 % -2.49 % -
  QoQ % -0.35% 26.40% 28.26% -34.92% -40.93% 828.11% -
  Horiz. % -452.21% -453.82% -359.04% -279.92% -430.12% -728.11% 100.00%
ROE 0.56 % 1.62 % 1.17 % -0.99 % 0.87 % 1.93 % -8.67 % -
  QoQ % -65.43% 38.46% 218.18% -213.79% -54.92% 122.26% -
  Horiz. % -6.46% -18.69% -13.49% 11.42% -10.03% -22.26% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.49 3.38 12.77 9.30 6.44 3.62 13.31 -38.13%
  QoQ % 92.01% -73.53% 37.31% 44.41% 77.90% -72.80% -
  Horiz. % 48.76% 25.39% 95.94% 69.87% 48.38% 27.20% 100.00%
EPS 0.00 0.21 0.15 -0.13 0.11 0.27 -0.33 -
  QoQ % 0.00% 40.00% 215.38% -218.18% -59.26% 181.82% -
  Horiz. % -0.00% -63.64% -45.45% 39.39% -33.33% -81.82% 100.00%
DPS 0.15 0.00 0.50 0.00 0.00 0.00 0.84 -68.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.86% 0.00% 59.52% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 0.1300 -5.21%
  QoQ % -7.69% 0.00% 0.00% 0.00% -7.14% 7.69% -
  Horiz. % 92.31% 100.00% 100.00% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.48 3.38 12.75 9.28 6.43 3.62 13.28 -38.10%
  QoQ % 91.72% -73.49% 37.39% 44.32% 77.62% -72.74% -
  Horiz. % 48.80% 25.45% 96.01% 69.88% 48.42% 27.26% 100.00%
EPS 0.07 0.21 0.15 -0.13 0.11 0.27 -1.13 -
  QoQ % -66.67% 40.00% 215.38% -218.18% -59.26% 123.89% -
  Horiz. % -6.19% -18.58% -13.27% 11.50% -9.73% -23.89% 100.00%
DPS 0.15 0.00 0.50 0.00 0.00 0.00 0.84 -68.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.86% 0.00% 59.52% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 0.1298 -5.27%
  QoQ % -7.71% 0.00% -0.08% 0.00% -7.09% 7.63% -
  Horiz. % 92.22% 99.92% 99.92% 100.00% 100.00% 107.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 0.1400 -
P/RPS 2.08 3.99 1.02 1.51 2.64 4.69 1.05 57.93%
  QoQ % -47.87% 291.18% -32.45% -42.80% -43.71% 346.67% -
  Horiz. % 198.10% 380.00% 97.14% 143.81% 251.43% 446.67% 100.00%
P/EPS 201.00 64.23 85.63 -109.20 150.27 62.90 -12.42 -
  QoQ % 212.94% -24.99% 178.42% -172.67% 138.90% 606.44% -
  Horiz. % -1,618.36% -517.15% -689.45% 879.23% -1,209.90% -506.44% 100.00%
EY 0.50 1.56 1.17 -0.92 0.67 1.59 -8.05 -
  QoQ % -67.95% 33.33% 227.17% -237.31% -57.86% 119.75% -
  Horiz. % -6.21% -19.38% -14.53% 11.43% -8.32% -19.75% 100.00%
DY 1.11 0.00 3.85 0.00 0.00 0.00 6.00 -67.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.50% 0.00% 64.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.04 1.00 1.08 1.31 1.21 1.08 3.07%
  QoQ % 8.65% 4.00% -7.41% -17.56% 8.26% 12.04% -
  Horiz. % 104.63% 96.30% 92.59% 100.00% 121.30% 112.04% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 -
Price 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 0.1700 -
P/RPS 2.00 4.14 0.94 1.40 2.17 4.69 1.28 34.76%
  QoQ % -51.69% 340.43% -32.86% -35.48% -53.73% 266.41% -
  Horiz. % 156.25% 323.44% 73.44% 109.38% 169.53% 366.41% 100.00%
P/EPS 193.56 66.61 79.04 -101.40 123.75 62.90 -15.08 -
  QoQ % 190.59% -15.73% 177.95% -181.94% 96.74% 517.11% -
  Horiz. % -1,283.55% -441.71% -524.14% 672.41% -820.62% -417.11% 100.00%
EY 0.52 1.50 1.27 -0.99 0.81 1.59 -6.63 -
  QoQ % -65.33% 18.11% 228.28% -222.22% -49.06% 123.98% -
  Horiz. % -7.84% -22.62% -19.16% 14.93% -12.22% -23.98% 100.00%
DY 1.15 0.00 4.17 0.00 0.00 0.00 4.94 -62.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.28% 0.00% 84.41% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.08 1.08 0.92 1.00 1.08 1.21 1.31 -12.11%
  QoQ % 0.00% 17.39% -8.00% -7.41% -10.74% -7.63% -
  Horiz. % 82.44% 82.44% 70.23% 76.34% 82.44% 92.37% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers