Highlights

[PICORP] QoQ Cumulative Quarter Result on 2019-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     94.96%    YoY -     331.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 60,189 33,976 18,050 99,505 74,888 48,740 25,552 76.76%
  QoQ % 77.15% 88.23% -81.86% 32.87% 53.65% 90.75% -
  Horiz. % 235.55% 132.97% 70.64% 389.42% 293.08% 190.75% 100.00%
PBT 5,072 1,428 1,175 15,112 9,391 6,548 3,222 35.21%
  QoQ % 255.18% 21.53% -92.22% 60.92% 43.42% 103.23% -
  Horiz. % 157.42% 44.32% 36.47% 469.03% 291.46% 203.23% 100.00%
Tax -3,350 -1,908 -447 -7,463 -4,261 -2,388 -1,237 93.94%
  QoQ % -75.58% -326.85% 94.01% -75.15% -78.43% -93.05% -
  Horiz. % 270.82% 154.24% 36.14% 603.31% 344.46% 193.05% 100.00%
NP 1,722 -480 728 7,649 5,130 4,160 1,985 -9.02%
  QoQ % 458.75% -165.93% -90.48% 49.10% 23.32% 109.57% -
  Horiz. % 86.75% -24.18% 36.68% 385.34% 258.44% 209.57% 100.00%
NP to SH -2,402 -2,389 -432 1,934 992 1,193 419 -
  QoQ % -0.54% -453.01% -122.34% 94.96% -16.85% 184.73% -
  Horiz. % -573.27% -570.17% -103.10% 461.58% 236.75% 284.73% 100.00%
Tax Rate 66.05 % 133.61 % 38.04 % 49.38 % 45.37 % 36.47 % 38.39 % 43.44%
  QoQ % -50.57% 251.24% -22.96% 8.84% 24.40% -5.00% -
  Horiz. % 172.05% 348.03% 99.09% 128.63% 118.18% 95.00% 100.00%
Total Cost 58,467 34,456 17,322 91,856 69,758 44,580 23,567 82.96%
  QoQ % 69.69% 98.91% -81.14% 31.68% 56.48% 89.16% -
  Horiz. % 248.09% 146.20% 73.50% 389.77% 296.00% 189.16% 100.00%
Net Worth 72,119 78,675 78,675 78,675 78,695 78,695 78,743 -5.67%
  QoQ % -8.33% 0.00% 0.00% -0.03% 0.00% -0.06% -
  Horiz. % 91.59% 99.91% 99.91% 99.91% 99.94% 99.94% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,605 - - 3,605 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 186.45 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 72,119 78,675 78,675 78,675 78,695 78,695 78,743 -5.67%
  QoQ % -8.33% 0.00% 0.00% -0.03% 0.00% -0.06% -
  Horiz. % 91.59% 99.91% 99.91% 99.91% 99.94% 99.94% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,796 655,796 656,196 -0.06%
  QoQ % 0.00% 0.00% 0.00% -0.03% 0.00% -0.06% -
  Horiz. % 99.91% 99.91% 99.91% 99.91% 99.94% 99.94% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.86 % -1.41 % 4.03 % 7.69 % 6.85 % 8.54 % 7.77 % -48.55%
  QoQ % 302.84% -134.99% -47.59% 12.26% -19.79% 9.91% -
  Horiz. % 36.81% -18.15% 51.87% 98.97% 88.16% 109.91% 100.00%
ROE -3.33 % -3.04 % -0.55 % 2.46 % 1.26 % 1.52 % 0.53 % -
  QoQ % -9.54% -452.73% -122.36% 95.24% -17.11% 186.79% -
  Horiz. % -628.30% -573.58% -103.77% 464.15% 237.74% 286.79% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.18 5.18 2.75 15.18 11.42 7.43 3.89 76.98%
  QoQ % 77.22% 88.36% -81.88% 32.92% 53.70% 91.00% -
  Horiz. % 235.99% 133.16% 70.69% 390.23% 293.57% 191.00% 100.00%
EPS -0.37 -0.30 -0.07 0.29 0.15 0.12 0.06 -
  QoQ % -23.33% -328.57% -124.14% 93.33% 25.00% 100.00% -
  Horiz. % -616.67% -500.00% -116.67% 483.33% 250.00% 200.00% 100.00%
DPS 0.55 0.00 0.00 0.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1100 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -5.62%
  QoQ % -8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.15 5.16 2.74 15.12 11.38 7.41 3.88 76.89%
  QoQ % 77.33% 88.32% -81.88% 32.86% 53.58% 90.98% -
  Horiz. % 235.82% 132.99% 70.62% 389.69% 293.30% 190.98% 100.00%
EPS -0.37 -0.36 -0.07 0.29 0.15 0.18 0.06 -
  QoQ % -2.78% -414.29% -124.14% 93.33% -16.67% 200.00% -
  Horiz. % -616.67% -600.00% -116.67% 483.33% 250.00% 300.00% 100.00%
DPS 0.55 0.00 0.00 0.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1096 0.1196 0.1196 0.1196 0.1196 0.1196 0.1197 -5.69%
  QoQ % -8.36% 0.00% 0.00% 0.00% 0.00% -0.08% -
  Horiz. % 91.56% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1000 0.1000 0.0700 0.1200 0.1300 0.1350 0.1350 -
P/RPS 1.09 1.93 2.54 0.79 1.14 1.82 3.47 -53.69%
  QoQ % -43.52% -24.02% 221.52% -30.70% -37.36% -47.55% -
  Horiz. % 31.41% 55.62% 73.20% 22.77% 32.85% 52.45% 100.00%
P/EPS -27.30 -27.44 -106.24 40.68 85.94 74.21 211.42 -
  QoQ % 0.51% 74.17% -361.16% -52.66% 15.81% -64.90% -
  Horiz. % -12.91% -12.98% -50.25% 19.24% 40.65% 35.10% 100.00%
EY -3.66 -3.64 -0.94 2.46 1.16 1.35 0.47 -
  QoQ % -0.55% -287.23% -138.21% 112.07% -14.07% 187.23% -
  Horiz. % -778.72% -774.47% -200.00% 523.40% 246.81% 287.23% 100.00%
DY 5.50 0.00 0.00 4.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.09% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 0.83 0.58 1.00 1.08 1.13 1.13 -13.41%
  QoQ % 9.64% 43.10% -42.00% -7.41% -4.42% 0.00% -
  Horiz. % 80.53% 73.45% 51.33% 88.50% 95.58% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 -
Price 0.1000 0.1200 0.1150 0.1150 0.1200 0.1200 0.1300 -
P/RPS 1.09 2.32 4.18 0.76 1.05 1.61 3.34 -52.50%
  QoQ % -53.02% -44.50% 450.00% -27.62% -34.78% -51.80% -
  Horiz. % 32.63% 69.46% 125.15% 22.75% 31.44% 48.20% 100.00%
P/EPS -27.30 -32.93 -174.53 38.99 79.33 65.96 203.59 -
  QoQ % 17.10% 81.13% -547.63% -50.85% 20.27% -67.60% -
  Horiz. % -13.41% -16.17% -85.73% 19.15% 38.97% 32.40% 100.00%
EY -3.66 -3.04 -0.57 2.57 1.26 1.52 0.49 -
  QoQ % -20.39% -433.33% -122.18% 103.97% -17.11% 210.20% -
  Horiz. % -746.94% -620.41% -116.33% 524.49% 257.14% 310.20% 100.00%
DY 5.50 0.00 0.00 4.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.06% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 1.00 0.96 0.96 1.00 1.00 1.08 -10.76%
  QoQ % -9.00% 4.17% 0.00% -4.00% 0.00% -7.41% -
  Horiz. % 84.26% 92.59% 88.89% 88.89% 92.59% 92.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS