Highlights

[PICORP] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     218.41%    YoY -     113.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 62,089 42,619 22,212 83,876 61,054 42,328 23,796 89.42%
  QoQ % 45.68% 91.87% -73.52% 37.38% 44.24% 77.88% -
  Horiz. % 260.92% 179.10% 93.34% 352.48% 256.57% 177.88% 100.00%
PBT 9,064 7,287 4,035 12,841 7,755 7,518 6,529 24.42%
  QoQ % 24.39% 80.59% -68.58% 65.58% 3.15% 15.15% -
  Horiz. % 138.83% 111.61% 61.80% 196.68% 118.78% 115.15% 100.00%
Tax -3,575 -2,487 -1,525 -5,342 -3,497 -2,986 -2,214 37.60%
  QoQ % -43.75% -63.08% 71.45% -52.76% -17.11% -34.87% -
  Horiz. % 161.47% 112.33% 68.88% 241.28% 157.95% 134.87% 100.00%
NP 5,489 4,800 2,510 7,499 4,258 4,532 4,315 17.38%
  QoQ % 14.35% 91.24% -66.53% 76.12% -6.05% 5.03% -
  Horiz. % 127.21% 111.24% 58.17% 173.79% 98.68% 105.03% 100.00%
NP to SH -351 441 1,380 997 -842 743 1,775 -
  QoQ % -179.59% -68.04% 38.42% 218.41% -213.32% -58.14% -
  Horiz. % -19.77% 24.85% 77.75% 56.17% -47.44% 41.86% 100.00%
Tax Rate 39.44 % 34.13 % 37.79 % 41.60 % 45.09 % 39.72 % 33.91 % 10.59%
  QoQ % 15.56% -9.69% -9.16% -7.74% 13.52% 17.13% -
  Horiz. % 116.31% 100.65% 111.44% 122.68% 132.97% 117.13% 100.00%
Total Cost 56,600 37,819 19,702 76,377 56,796 37,796 19,481 103.48%
  QoQ % 49.66% 91.96% -74.20% 34.48% 50.27% 94.01% -
  Horiz. % 290.54% 194.13% 101.13% 392.06% 291.55% 194.01% 100.00%
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 984 984 - 3,283 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 0.00% 100.00% - - -
Div Payout % - % 223.34 % - % 329.34 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.81% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
NOSH 656,609 656,609 656,609 656,699 656,780 656,780 656,780 -0.02%
  QoQ % 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 99.97% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.84 % 11.26 % 11.30 % 8.94 % 6.97 % 10.71 % 18.13 % -38.02%
  QoQ % -21.49% -0.35% 26.40% 28.26% -34.92% -40.93% -
  Horiz. % 48.76% 62.11% 62.33% 49.31% 38.44% 59.07% 100.00%
ROE -0.45 % 0.56 % 1.62 % 1.17 % -0.99 % 0.87 % 1.93 % -
  QoQ % -180.36% -65.43% 38.46% 218.18% -213.79% -54.92% -
  Horiz. % -23.32% 29.02% 83.94% 60.62% -51.30% 45.08% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.46 6.49 3.38 12.77 9.30 6.44 3.62 89.61%
  QoQ % 45.76% 92.01% -73.53% 37.31% 44.41% 77.90% -
  Horiz. % 261.33% 179.28% 93.37% 352.76% 256.91% 177.90% 100.00%
EPS -0.12 0.00 0.21 0.15 -0.13 0.11 0.27 -
  QoQ % 0.00% 0.00% 40.00% 215.38% -218.18% -59.26% -
  Horiz. % -44.44% 0.00% 77.78% 55.56% -48.15% 40.74% 100.00%
DPS 0.15 0.15 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 0.00% 100.00% - - -
NAPS 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 -9.76%
  QoQ % 0.00% -7.69% 0.00% 0.00% 0.00% -7.14% -
  Horiz. % 85.71% 85.71% 92.86% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.44 6.48 3.38 12.75 9.28 6.43 3.62 89.35%
  QoQ % 45.68% 91.72% -73.49% 37.39% 44.32% 77.62% -
  Horiz. % 260.77% 179.01% 93.37% 352.21% 256.35% 177.62% 100.00%
EPS -0.05 0.07 0.21 0.15 -0.13 0.11 0.27 -
  QoQ % -171.43% -66.67% 40.00% 215.38% -218.18% -59.26% -
  Horiz. % -18.52% 25.93% 77.78% 55.56% -48.15% 40.74% 100.00%
DPS 0.15 0.15 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 0.00% 100.00% - - -
NAPS 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 -9.78%
  QoQ % 0.00% -7.71% 0.00% -0.08% 0.00% -7.09% -
  Horiz. % 85.68% 85.68% 92.84% 92.84% 92.91% 92.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 -
P/RPS 1.37 2.08 3.99 1.02 1.51 2.64 4.69 -55.94%
  QoQ % -34.13% -47.87% 291.18% -32.45% -42.80% -43.71% -
  Horiz. % 29.21% 44.35% 85.07% 21.75% 32.20% 56.29% 100.00%
P/EPS -243.19 201.00 64.23 85.63 -109.20 150.27 62.90 -
  QoQ % -220.99% 212.94% -24.99% 178.42% -172.67% 138.90% -
  Horiz. % -386.63% 319.55% 102.11% 136.14% -173.61% 238.90% 100.00%
EY -0.41 0.50 1.56 1.17 -0.92 0.67 1.59 -
  QoQ % -182.00% -67.95% 33.33% 227.17% -237.31% -57.86% -
  Horiz. % -25.79% 31.45% 98.11% 73.58% -57.86% 42.14% 100.00%
DY 1.15 1.11 0.00 3.85 0.00 0.00 0.00 -
  QoQ % 3.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.87% 28.83% 0.00% 100.00% - - -
P/NAPS 1.08 1.13 1.04 1.00 1.08 1.31 1.21 -7.29%
  QoQ % -4.42% 8.65% 4.00% -7.41% -17.56% 8.26% -
  Horiz. % 89.26% 93.39% 85.95% 82.64% 89.26% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 -
Price 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 -
P/RPS 1.22 2.00 4.14 0.94 1.40 2.17 4.69 -59.22%
  QoQ % -39.00% -51.69% 340.43% -32.86% -35.48% -53.73% -
  Horiz. % 26.01% 42.64% 88.27% 20.04% 29.85% 46.27% 100.00%
P/EPS -215.13 193.56 66.61 79.04 -101.40 123.75 62.90 -
  QoQ % -211.14% 190.59% -15.73% 177.95% -181.94% 96.74% -
  Horiz. % -342.02% 307.73% 105.90% 125.66% -161.21% 196.74% 100.00%
EY -0.46 0.52 1.50 1.27 -0.99 0.81 1.59 -
  QoQ % -188.46% -65.33% 18.11% 228.28% -222.22% -49.06% -
  Horiz. % -28.93% 32.70% 94.34% 79.87% -62.26% 50.94% 100.00%
DY 1.30 1.15 0.00 4.17 0.00 0.00 0.00 -
  QoQ % 13.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.18% 27.58% 0.00% 100.00% - - -
P/NAPS 0.96 1.08 1.08 0.92 1.00 1.08 1.21 -14.29%
  QoQ % -11.11% 0.00% 17.39% -8.00% -7.41% -10.74% -
  Horiz. % 79.34% 89.26% 89.26% 76.03% 82.64% 89.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS