Highlights

[PICORP] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -179.59%    YoY -     58.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 25,552 87,465 62,089 42,619 22,212 83,876 61,054 -44.08%
  QoQ % -70.79% 40.87% 45.68% 91.87% -73.52% 37.38% -
  Horiz. % 41.85% 143.26% 101.70% 69.81% 36.38% 137.38% 100.00%
PBT 3,222 12,815 9,064 7,287 4,035 12,841 7,755 -44.35%
  QoQ % -74.86% 41.38% 24.39% 80.59% -68.58% 65.58% -
  Horiz. % 41.55% 165.25% 116.88% 93.97% 52.03% 165.58% 100.00%
Tax -1,237 -5,655 -3,575 -2,487 -1,525 -5,342 -3,497 -50.01%
  QoQ % 78.13% -58.18% -43.75% -63.08% 71.45% -52.76% -
  Horiz. % 35.37% 161.71% 102.23% 71.12% 43.61% 152.76% 100.00%
NP 1,985 7,160 5,489 4,800 2,510 7,499 4,258 -39.91%
  QoQ % -72.28% 30.44% 14.35% 91.24% -66.53% 76.12% -
  Horiz. % 46.62% 168.15% 128.91% 112.73% 58.95% 176.12% 100.00%
NP to SH 419 448 -351 441 1,380 997 -842 -
  QoQ % -6.47% 227.64% -179.59% -68.04% 38.42% 218.41% -
  Horiz. % -49.76% -53.21% 41.69% -52.38% -163.90% -118.41% 100.00%
Tax Rate 38.39 % 44.13 % 39.44 % 34.13 % 37.79 % 41.60 % 45.09 % -10.18%
  QoQ % -13.01% 11.89% 15.56% -9.69% -9.16% -7.74% -
  Horiz. % 85.14% 97.87% 87.47% 75.69% 83.81% 92.26% 100.00%
Total Cost 23,567 80,305 56,600 37,819 19,702 76,377 56,796 -44.40%
  QoQ % -70.65% 41.88% 49.66% 91.96% -74.20% 34.48% -
  Horiz. % 41.49% 141.39% 99.65% 66.59% 34.69% 134.48% 100.00%
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.26%
  QoQ % 0.00% -0.06% 0.00% -7.69% -0.01% -0.01% -
  Horiz. % 92.23% 92.23% 92.28% 92.28% 99.97% 99.99% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 3,280 984 984 - 3,283 - -
  QoQ % 0.00% 233.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.92% 30.00% 30.00% 0.00% 100.00% -
Div Payout % - % 732.36 % - % 223.34 % - % 329.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 222.37% 0.00% 67.81% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.26%
  QoQ % 0.00% -0.06% 0.00% -7.69% -0.01% -0.01% -
  Horiz. % 92.23% 92.23% 92.28% 92.28% 99.97% 99.99% 100.00%
NOSH 656,196 656,196 656,609 656,609 656,609 656,699 656,780 -0.06%
  QoQ % 0.00% -0.06% 0.00% 0.00% -0.01% -0.01% -
  Horiz. % 99.91% 99.91% 99.97% 99.97% 99.97% 99.99% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.77 % 8.19 % 8.84 % 11.26 % 11.30 % 8.94 % 6.97 % 7.52%
  QoQ % -5.13% -7.35% -21.49% -0.35% 26.40% 28.26% -
  Horiz. % 111.48% 117.50% 126.83% 161.55% 162.12% 128.26% 100.00%
ROE 0.53 % 0.57 % -0.45 % 0.56 % 1.62 % 1.17 % -0.99 % -
  QoQ % -7.02% 226.67% -180.36% -65.43% 38.46% 218.18% -
  Horiz. % -53.54% -57.58% 45.45% -56.57% -163.64% -118.18% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.89 13.33 9.46 6.49 3.38 12.77 9.30 -44.10%
  QoQ % -70.82% 40.91% 45.76% 92.01% -73.53% 37.31% -
  Horiz. % 41.83% 143.33% 101.72% 69.78% 36.34% 137.31% 100.00%
EPS 0.06 0.12 -0.12 0.00 0.21 0.15 -0.13 -
  QoQ % -50.00% 200.00% 0.00% 0.00% 40.00% 215.38% -
  Horiz. % -46.15% -92.31% 92.31% -0.00% -161.54% -115.38% 100.00%
DPS 0.00 0.50 0.15 0.15 0.00 0.50 0.00 -
  QoQ % 0.00% 233.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 30.00% 30.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 -5.20%
  QoQ % 0.00% 0.00% 0.00% -7.69% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.88 13.29 9.44 6.48 3.38 12.75 9.28 -44.12%
  QoQ % -70.81% 40.78% 45.68% 91.72% -73.49% 37.39% -
  Horiz. % 41.81% 143.21% 101.72% 69.83% 36.42% 137.39% 100.00%
EPS 0.06 0.07 -0.05 0.07 0.21 0.15 -0.13 -
  QoQ % -14.29% 240.00% -171.43% -66.67% 40.00% 215.38% -
  Horiz. % -46.15% -53.85% 38.46% -53.85% -161.54% -115.38% 100.00%
DPS 0.00 0.50 0.15 0.15 0.00 0.50 0.00 -
  QoQ % 0.00% 233.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 30.00% 30.00% 0.00% 100.00% -
NAPS 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 -5.26%
  QoQ % 0.00% 0.00% 0.00% -7.71% 0.00% -0.08% -
  Horiz. % 92.22% 92.22% 92.22% 92.22% 99.92% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 -
P/RPS 3.47 0.90 1.37 2.08 3.99 1.02 1.51 74.23%
  QoQ % 285.56% -34.31% -34.13% -47.87% 291.18% -32.45% -
  Horiz. % 229.80% 59.60% 90.73% 137.75% 264.24% 67.55% 100.00%
P/EPS 211.42 175.77 -243.19 201.00 64.23 85.63 -109.20 -
  QoQ % 20.28% 172.28% -220.99% 212.94% -24.99% 178.42% -
  Horiz. % -193.61% -160.96% 222.70% -184.07% -58.82% -78.42% 100.00%
EY 0.47 0.57 -0.41 0.50 1.56 1.17 -0.92 -
  QoQ % -17.54% 239.02% -182.00% -67.95% 33.33% 227.17% -
  Horiz. % -51.09% -61.96% 44.57% -54.35% -169.57% -127.17% 100.00%
DY 0.00 4.17 1.15 1.11 0.00 3.85 0.00 -
  QoQ % 0.00% 262.61% 3.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.31% 29.87% 28.83% 0.00% 100.00% -
P/NAPS 1.13 1.00 1.08 1.13 1.04 1.00 1.08 3.07%
  QoQ % 13.00% -7.41% -4.42% 8.65% 4.00% -7.41% -
  Horiz. % 104.63% 92.59% 100.00% 104.63% 96.30% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 -
Price 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 -
P/RPS 3.34 0.98 1.22 2.00 4.14 0.94 1.40 78.64%
  QoQ % 240.82% -19.67% -39.00% -51.69% 340.43% -32.86% -
  Horiz. % 238.57% 70.00% 87.14% 142.86% 295.71% 67.14% 100.00%
P/EPS 203.59 190.41 -215.13 193.56 66.61 79.04 -101.40 -
  QoQ % 6.92% 188.51% -211.14% 190.59% -15.73% 177.95% -
  Horiz. % -200.78% -187.78% 212.16% -190.89% -65.69% -77.95% 100.00%
EY 0.49 0.53 -0.46 0.52 1.50 1.27 -0.99 -
  QoQ % -7.55% 215.22% -188.46% -65.33% 18.11% 228.28% -
  Horiz. % -49.49% -53.54% 46.46% -52.53% -151.52% -128.28% 100.00%
DY 0.00 3.85 1.30 1.15 0.00 4.17 0.00 -
  QoQ % 0.00% 196.15% 13.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.33% 31.18% 27.58% 0.00% 100.00% -
P/NAPS 1.08 1.08 0.96 1.08 1.08 0.92 1.00 5.27%
  QoQ % 0.00% 12.50% -11.11% 0.00% 17.39% -8.00% -
  Horiz. % 108.00% 108.00% 96.00% 108.00% 108.00% 92.00% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers