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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

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