Highlights

[PICORP] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     227.64%    YoY -     -55.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 74,888 48,740 25,552 87,465 62,089 42,619 22,212 124.68%
  QoQ % 53.65% 90.75% -70.79% 40.87% 45.68% 91.87% -
  Horiz. % 337.15% 219.43% 115.04% 393.77% 279.53% 191.87% 100.00%
PBT 9,391 6,548 3,222 12,815 9,064 7,287 4,035 75.53%
  QoQ % 43.42% 103.23% -74.86% 41.38% 24.39% 80.59% -
  Horiz. % 232.74% 162.28% 79.85% 317.60% 224.63% 180.59% 100.00%
Tax -4,261 -2,388 -1,237 -5,655 -3,575 -2,487 -1,525 98.25%
  QoQ % -78.43% -93.05% 78.13% -58.18% -43.75% -63.08% -
  Horiz. % 279.41% 156.59% 81.11% 370.82% 234.43% 163.08% 100.00%
NP 5,130 4,160 1,985 7,160 5,489 4,800 2,510 60.98%
  QoQ % 23.32% 109.57% -72.28% 30.44% 14.35% 91.24% -
  Horiz. % 204.38% 165.74% 79.08% 285.26% 218.69% 191.24% 100.00%
NP to SH 992 1,193 419 448 -351 441 1,380 -19.74%
  QoQ % -16.85% 184.73% -6.47% 227.64% -179.59% -68.04% -
  Horiz. % 71.88% 86.45% 30.36% 32.46% -25.43% 31.96% 100.00%
Tax Rate 45.37 % 36.47 % 38.39 % 44.13 % 39.44 % 34.13 % 37.79 % 12.95%
  QoQ % 24.40% -5.00% -13.01% 11.89% 15.56% -9.69% -
  Horiz. % 120.06% 96.51% 101.59% 116.78% 104.37% 90.31% 100.00%
Total Cost 69,758 44,580 23,567 80,305 56,600 37,819 19,702 132.12%
  QoQ % 56.48% 89.16% -70.65% 41.88% 49.66% 91.96% -
  Horiz. % 354.07% 226.27% 119.62% 407.60% 287.28% 191.96% 100.00%
Net Worth 78,695 78,695 78,743 78,743 78,793 78,793 85,359 -5.27%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% -7.69% -
  Horiz. % 92.19% 92.19% 92.25% 92.25% 92.31% 92.31% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 3,280 984 984 - -
  QoQ % 0.00% 0.00% 0.00% 233.12% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 333.12% 100.00% 100.00% -
Div Payout % - % - % - % 732.36 % - % 223.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 327.91% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 78,695 78,695 78,743 78,743 78,793 78,793 85,359 -5.27%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% -7.69% -
  Horiz. % 92.19% 92.19% 92.25% 92.25% 92.31% 92.31% 100.00%
NOSH 655,796 655,796 656,196 656,196 656,609 656,609 656,609 -0.08%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% 0.00% -
  Horiz. % 99.88% 99.88% 99.94% 99.94% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.85 % 8.54 % 7.77 % 8.19 % 8.84 % 11.26 % 11.30 % -28.35%
  QoQ % -19.79% 9.91% -5.13% -7.35% -21.49% -0.35% -
  Horiz. % 60.62% 75.58% 68.76% 72.48% 78.23% 99.65% 100.00%
ROE 1.26 % 1.52 % 0.53 % 0.57 % -0.45 % 0.56 % 1.62 % -15.41%
  QoQ % -17.11% 186.79% -7.02% 226.67% -180.36% -65.43% -
  Horiz. % 77.78% 93.83% 32.72% 35.19% -27.78% 34.57% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.42 7.43 3.89 13.33 9.46 6.49 3.38 125.00%
  QoQ % 53.70% 91.00% -70.82% 40.91% 45.76% 92.01% -
  Horiz. % 337.87% 219.82% 115.09% 394.38% 279.88% 192.01% 100.00%
EPS 0.15 0.12 0.06 0.12 -0.12 0.00 0.21 -20.08%
  QoQ % 25.00% 100.00% -50.00% 200.00% 0.00% 0.00% -
  Horiz. % 71.43% 57.14% 28.57% 57.14% -57.14% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.50 0.15 0.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 233.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 333.33% 100.00% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 -5.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.69% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.38 7.41 3.88 13.29 9.44 6.48 3.38 124.47%
  QoQ % 53.58% 90.98% -70.81% 40.78% 45.68% 91.72% -
  Horiz. % 336.69% 219.23% 114.79% 393.20% 279.29% 191.72% 100.00%
EPS 0.15 0.18 0.06 0.07 -0.05 0.07 0.21 -20.08%
  QoQ % -16.67% 200.00% -14.29% 240.00% -171.43% -66.67% -
  Horiz. % 71.43% 85.71% 28.57% 33.33% -23.81% 33.33% 100.00%
DPS 0.00 0.00 0.00 0.50 0.15 0.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 233.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 333.33% 100.00% 100.00% -
NAPS 0.1196 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 -5.26%
  QoQ % 0.00% -0.08% 0.00% 0.00% 0.00% -7.71% -
  Horiz. % 92.21% 92.21% 92.29% 92.29% 92.29% 92.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1300 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 -
P/RPS 1.14 1.82 3.47 0.90 1.37 2.08 3.99 -56.59%
  QoQ % -37.36% -47.55% 285.56% -34.31% -34.13% -47.87% -
  Horiz. % 28.57% 45.61% 86.97% 22.56% 34.34% 52.13% 100.00%
P/EPS 85.94 74.21 211.42 175.77 -243.19 201.00 64.23 21.40%
  QoQ % 15.81% -64.90% 20.28% 172.28% -220.99% 212.94% -
  Horiz. % 133.80% 115.54% 329.16% 273.66% -378.62% 312.94% 100.00%
EY 1.16 1.35 0.47 0.57 -0.41 0.50 1.56 -17.91%
  QoQ % -14.07% 187.23% -17.54% 239.02% -182.00% -67.95% -
  Horiz. % 74.36% 86.54% 30.13% 36.54% -26.28% 32.05% 100.00%
DY 0.00 0.00 0.00 4.17 1.15 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 262.61% 3.60% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 375.68% 103.60% 100.00% -
P/NAPS 1.08 1.13 1.13 1.00 1.08 1.13 1.04 2.55%
  QoQ % -4.42% 0.00% 13.00% -7.41% -4.42% 8.65% -
  Horiz. % 103.85% 108.65% 108.65% 96.15% 103.85% 108.65% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 -
Price 0.1200 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 -
P/RPS 1.05 1.61 3.34 0.98 1.22 2.00 4.14 -59.90%
  QoQ % -34.78% -51.80% 240.82% -19.67% -39.00% -51.69% -
  Horiz. % 25.36% 38.89% 80.68% 23.67% 29.47% 48.31% 100.00%
P/EPS 79.33 65.96 203.59 190.41 -215.13 193.56 66.61 12.34%
  QoQ % 20.27% -67.60% 6.92% 188.51% -211.14% 190.59% -
  Horiz. % 119.10% 99.02% 305.64% 285.86% -322.97% 290.59% 100.00%
EY 1.26 1.52 0.49 0.53 -0.46 0.52 1.50 -10.96%
  QoQ % -17.11% 210.20% -7.55% 215.22% -188.46% -65.33% -
  Horiz. % 84.00% 101.33% 32.67% 35.33% -30.67% 34.67% 100.00%
DY 0.00 0.00 0.00 3.85 1.30 1.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 196.15% 13.04% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 334.78% 113.04% 100.00% -
P/NAPS 1.00 1.00 1.08 1.08 0.96 1.08 1.08 -5.00%
  QoQ % 0.00% -7.41% 0.00% 12.50% -11.11% 0.00% -
  Horiz. % 92.59% 92.59% 100.00% 100.00% 88.89% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

265  323  475  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.07+0.015 
 VC 0.09+0.02 
 HIBISCS 0.52+0.015 
 SAPNRG 0.1050.00 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.33-0.08 
 ARMADA 0.185+0.01 
 DGB 0.0250.00 
 HSI-C9J 0.21+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers