Highlights

[PICORP] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 02-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -2,726.24%    YoY -     -221.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 61,054 42,328 23,796 87,402 64,549 41,754 20,051 109.94%
  QoQ % 44.24% 77.88% -72.77% 35.40% 54.59% 108.24% -
  Horiz. % 304.49% 211.10% 118.68% 435.90% 321.92% 208.24% 100.00%
PBT 7,755 7,518 6,529 6,287 10,281 4,821 49 2,816.89%
  QoQ % 3.15% 15.15% 3.85% -38.85% 113.25% 9,738.78% -
  Horiz. % 15,826.53% 15,342.86% 13,324.49% 12,830.61% 20,981.63% 9,838.78% 100.00%
Tax -3,497 -2,986 -2,214 -8,460 -5,818 -3,934 -1,521 74.11%
  QoQ % -17.11% -34.87% 73.83% -45.41% -47.89% -158.65% -
  Horiz. % 229.91% 196.32% 145.56% 556.21% 382.51% 258.65% 100.00%
NP 4,258 4,532 4,315 -2,173 4,463 887 -1,472 -
  QoQ % -6.05% 5.03% 298.57% -148.69% 403.16% 160.26% -
  Horiz. % -289.27% -307.88% -293.14% 147.62% -303.19% -60.26% 100.00%
NP to SH -842 743 1,775 -7,406 282 -2,177 -2,796 -55.04%
  QoQ % -213.32% -58.14% 123.97% -2,726.24% 112.95% 22.14% -
  Horiz. % 30.11% -26.57% -63.48% 264.88% -10.09% 77.86% 100.00%
Tax Rate 45.09 % 39.72 % 33.91 % 134.56 % 56.59 % 81.60 % 3,104.08 % -94.03%
  QoQ % 13.52% 17.13% -74.80% 137.78% -30.65% -97.37% -
  Horiz. % 1.45% 1.28% 1.09% 4.33% 1.82% 2.63% 100.00%
Total Cost 56,796 37,796 19,481 89,575 60,086 40,867 21,523 90.85%
  QoQ % 50.27% 94.01% -78.25% 49.08% 47.03% 89.88% -
  Horiz. % 263.89% 175.61% 90.51% 416.18% 279.17% 189.88% 100.00%
Net Worth 85,381 85,381 91,949 85,381 92,074 92,357 93,200 -5.67%
  QoQ % 0.00% -7.14% 7.69% -7.27% -0.31% -0.90% -
  Horiz. % 91.61% 91.61% 98.66% 91.61% 98.79% 99.10% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 5,516 1,512 1,517 - -
  QoQ % 0.00% 0.00% 0.00% 264.72% -0.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 363.60% 99.69% 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% 0.00% 100.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 85,381 85,381 91,949 85,381 92,074 92,357 93,200 -5.67%
  QoQ % 0.00% -7.14% 7.69% -7.27% -0.31% -0.90% -
  Horiz. % 91.61% 91.61% 98.66% 91.61% 98.79% 99.10% 100.00%
NOSH 656,780 656,780 656,780 656,780 657,673 659,696 665,714 -0.90%
  QoQ % 0.00% 0.00% 0.00% -0.14% -0.31% -0.90% -
  Horiz. % 98.66% 98.66% 98.66% 98.66% 98.79% 99.10% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.97 % 10.71 % 18.13 % -2.49 % 6.91 % 2.12 % -7.34 % -
  QoQ % -34.92% -40.93% 828.11% -136.03% 225.94% 128.88% -
  Horiz. % -94.96% -145.91% -247.00% 33.92% -94.14% -28.88% 100.00%
ROE -0.99 % 0.87 % 1.93 % -8.67 % 0.31 % -2.36 % -3.00 % -52.21%
  QoQ % -213.79% -54.92% 122.26% -2,896.77% 113.14% 21.33% -
  Horiz. % 33.00% -29.00% -64.33% 289.00% -10.33% 78.67% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.30 6.44 3.62 13.31 9.81 6.33 3.01 111.99%
  QoQ % 44.41% 77.90% -72.80% 35.68% 54.98% 110.30% -
  Horiz. % 308.97% 213.95% 120.27% 442.19% 325.91% 210.30% 100.00%
EPS -0.13 0.11 0.27 -0.33 0.04 -0.33 -0.42 -54.21%
  QoQ % -218.18% -59.26% 181.82% -925.00% 112.12% 21.43% -
  Horiz. % 30.95% -26.19% -64.29% 78.57% -9.52% 78.57% 100.00%
DPS 0.00 0.00 0.00 0.84 0.23 0.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 265.22% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 365.22% 100.00% 100.00% -
NAPS 0.1300 0.1300 0.1400 0.1300 0.1400 0.1400 0.1400 -4.82%
  QoQ % 0.00% -7.14% 7.69% -7.14% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 100.00% 92.86% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.28 6.43 3.62 13.28 9.81 6.35 3.05 109.83%
  QoQ % 44.32% 77.62% -72.74% 35.37% 54.49% 108.20% -
  Horiz. % 304.26% 210.82% 118.69% 435.41% 321.64% 208.20% 100.00%
EPS -0.13 0.11 0.27 -1.13 0.04 -0.33 -0.42 -54.21%
  QoQ % -218.18% -59.26% 123.89% -2,925.00% 112.12% 21.43% -
  Horiz. % 30.95% -26.19% -64.29% 269.05% -9.52% 78.57% 100.00%
DPS 0.00 0.00 0.00 0.84 0.23 0.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 265.22% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 365.22% 100.00% 100.00% -
NAPS 0.1298 0.1298 0.1397 0.1298 0.1399 0.1404 0.1416 -5.63%
  QoQ % 0.00% -7.09% 7.63% -7.22% -0.36% -0.85% -
  Horiz. % 91.67% 91.67% 98.66% 91.67% 98.80% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1400 0.1700 0.1700 0.1400 0.1400 0.1450 0.1650 -
P/RPS 1.51 2.64 4.69 1.05 1.43 2.29 5.48 -57.62%
  QoQ % -42.80% -43.71% 346.67% -26.57% -37.55% -58.21% -
  Horiz. % 27.55% 48.18% 85.58% 19.16% 26.09% 41.79% 100.00%
P/EPS -109.20 150.27 62.90 -12.42 326.50 -43.94 -39.29 97.56%
  QoQ % -172.67% 138.90% 606.44% -103.80% 843.06% -11.84% -
  Horiz. % 277.93% -382.46% -160.09% 31.61% -831.00% 111.84% 100.00%
EY -0.92 0.67 1.59 -8.05 0.31 -2.28 -2.55 -49.29%
  QoQ % -237.31% -57.86% 119.75% -2,696.77% 113.60% 10.59% -
  Horiz. % 36.08% -26.27% -62.35% 315.69% -12.16% 89.41% 100.00%
DY 0.00 0.00 0.00 6.00 1.64 1.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 265.85% 3.14% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 377.36% 103.14% 100.00% -
P/NAPS 1.08 1.31 1.21 1.08 1.00 1.04 1.18 -5.73%
  QoQ % -17.56% 8.26% 12.04% 8.00% -3.85% -11.86% -
  Horiz. % 91.53% 111.02% 102.54% 91.53% 84.75% 88.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 -
Price 0.1300 0.1400 0.1700 0.1700 0.1350 0.1500 0.1700 -
P/RPS 1.40 2.17 4.69 1.28 1.38 2.37 5.64 -60.47%
  QoQ % -35.48% -53.73% 266.41% -7.25% -41.77% -57.98% -
  Horiz. % 24.82% 38.48% 83.16% 22.70% 24.47% 42.02% 100.00%
P/EPS -101.40 123.75 62.90 -15.08 314.84 -45.45 -40.48 84.34%
  QoQ % -181.94% 96.74% 517.11% -104.79% 792.72% -12.28% -
  Horiz. % 250.49% -305.71% -155.39% 37.25% -777.77% 112.28% 100.00%
EY -0.99 0.81 1.59 -6.63 0.32 -2.20 -2.47 -45.61%
  QoQ % -222.22% -49.06% 123.98% -2,171.88% 114.55% 10.93% -
  Horiz. % 40.08% -32.79% -64.37% 268.42% -12.96% 89.07% 100.00%
DY 0.00 0.00 0.00 4.94 1.70 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 190.59% 11.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 322.88% 111.11% 100.00% -
P/NAPS 1.00 1.08 1.21 1.31 0.96 1.07 1.21 -11.92%
  QoQ % -7.41% -10.74% -7.63% 36.46% -10.28% -11.57% -
  Horiz. % 82.64% 89.26% 100.00% 108.26% 79.34% 88.43% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers