Highlights

[PICORP] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -70.46%    YoY -     81.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 80,529 58,981 40,640 19,922 83,989 62,836 41,301 55.88%
  QoQ % 36.53% 45.13% 104.00% -76.28% 33.66% 52.14% -
  Horiz. % 194.98% 142.81% 98.40% 48.24% 203.36% 152.14% 100.00%
PBT 13,888 16,683 12,444 5,763 22,360 16,410 9,538 28.38%
  QoQ % -16.75% 34.06% 115.93% -74.23% 36.26% 72.05% -
  Horiz. % 145.61% 174.91% 130.47% 60.42% 234.43% 172.05% 100.00%
Tax -15,728 -7,370 -4,144 -1,851 -8,369 -5,985 -4,581 127.07%
  QoQ % -113.41% -77.85% -123.88% 77.88% -39.83% -30.65% -
  Horiz. % 343.33% 160.88% 90.46% 40.41% 182.69% 130.65% 100.00%
NP -1,840 9,313 8,300 3,912 13,991 10,425 4,957 -
  QoQ % -119.76% 12.20% 112.17% -72.04% 34.21% 110.31% -
  Horiz. % -37.12% 187.88% 167.44% 78.92% 282.25% 210.31% 100.00%
NP to SH -2,303 7,399 4,946 2,495 8,445 7,089 2,787 -
  QoQ % -131.13% 49.60% 98.24% -70.46% 19.13% 154.36% -
  Horiz. % -82.63% 265.48% 177.47% 89.52% 303.01% 254.36% 100.00%
Tax Rate 113.25 % 44.18 % 33.30 % 32.12 % 37.43 % 36.47 % 48.03 % 76.88%
  QoQ % 156.34% 32.67% 3.67% -14.19% 2.63% -24.07% -
  Horiz. % 235.79% 91.98% 69.33% 66.87% 77.93% 75.93% 100.00%
Total Cost 82,369 49,668 32,340 16,010 69,998 52,411 36,344 72.28%
  QoQ % 65.84% 53.58% 102.00% -77.13% 33.56% 44.21% -
  Horiz. % 226.64% 136.66% 88.98% 44.05% 192.60% 144.21% 100.00%
Net Worth 98,700 118,912 118,704 111,618 112,151 111,586 112,807 -8.50%
  QoQ % -17.00% 0.18% 6.35% -0.48% 0.51% -1.08% -
  Horiz. % 87.49% 105.41% 105.23% 98.95% 99.42% 98.92% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,013 2,510 2,505 - 8,312 4,003 - -
  QoQ % 59.89% 0.18% 0.00% 0.00% 107.60% 0.00% -
  Horiz. % 100.25% 62.70% 62.59% 0.00% 207.60% 100.00% -
Div Payout % - % 33.93 % 50.67 % - % 98.43 % 56.48 % - % -
  QoQ % 0.00% -33.04% 0.00% 0.00% 74.27% 0.00% -
  Horiz. % 0.00% 60.07% 89.71% 0.00% 174.27% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,700 118,912 118,704 111,618 112,151 111,586 112,807 -8.50%
  QoQ % -17.00% 0.18% 6.35% -0.48% 0.51% -1.08% -
  Horiz. % 87.49% 105.41% 105.23% 98.95% 99.42% 98.92% 100.00%
NOSH 658,000 660,624 659,466 656,578 659,714 656,388 663,571 -0.56%
  QoQ % -0.40% 0.18% 0.44% -0.48% 0.51% -1.08% -
  Horiz. % 99.16% 99.56% 99.38% 98.95% 99.42% 98.92% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.28 % 15.79 % 20.42 % 19.64 % 16.66 % 16.59 % 12.00 % -
  QoQ % -114.44% -22.67% 3.97% 17.89% 0.42% 38.25% -
  Horiz. % -19.00% 131.58% 170.17% 163.67% 138.83% 138.25% 100.00%
ROE -2.33 % 6.22 % 4.17 % 2.24 % 7.53 % 6.35 % 2.47 % -
  QoQ % -137.46% 49.16% 86.16% -70.25% 18.58% 157.09% -
  Horiz. % -94.33% 251.82% 168.83% 90.69% 304.86% 257.09% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.24 8.93 6.16 3.03 12.73 9.57 6.22 56.84%
  QoQ % 37.07% 44.97% 103.30% -76.20% 33.02% 53.86% -
  Horiz. % 196.78% 143.57% 99.04% 48.71% 204.66% 153.86% 100.00%
EPS -0.35 1.12 0.75 0.38 1.28 1.08 0.42 -
  QoQ % -131.25% 49.33% 97.37% -70.31% 18.52% 157.14% -
  Horiz. % -83.33% 266.67% 178.57% 90.48% 304.76% 257.14% 100.00%
DPS 0.61 0.38 0.38 0.00 1.26 0.61 0.00 -
  QoQ % 60.53% 0.00% 0.00% 0.00% 106.56% 0.00% -
  Horiz. % 100.00% 62.30% 62.30% 0.00% 206.56% 100.00% -
NAPS 0.1500 0.1800 0.1800 0.1700 0.1700 0.1700 0.1700 -7.98%
  QoQ % -16.67% 0.00% 5.88% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 105.88% 105.88% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.24 8.96 6.18 3.03 12.76 9.55 6.28 55.84%
  QoQ % 36.61% 44.98% 103.96% -76.25% 33.61% 52.07% -
  Horiz. % 194.90% 142.68% 98.41% 48.25% 203.18% 152.07% 100.00%
EPS -0.35 1.12 0.75 0.38 1.28 1.08 0.42 -
  QoQ % -131.25% 49.33% 97.37% -70.31% 18.52% 157.14% -
  Horiz. % -83.33% 266.67% 178.57% 90.48% 304.76% 257.14% 100.00%
DPS 0.61 0.38 0.38 0.00 1.26 0.61 0.00 -
  QoQ % 60.53% 0.00% 0.00% 0.00% 106.56% 0.00% -
  Horiz. % 100.00% 62.30% 62.30% 0.00% 206.56% 100.00% -
NAPS 0.1500 0.1807 0.1804 0.1696 0.1704 0.1696 0.1714 -8.48%
  QoQ % -16.99% 0.17% 6.37% -0.47% 0.47% -1.05% -
  Horiz. % 87.51% 105.43% 105.25% 98.95% 99.42% 98.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1900 0.1950 0.2250 0.2300 0.2050 0.2200 0.2650 -
P/RPS 1.55 2.18 3.65 7.58 1.61 2.30 4.26 -48.94%
  QoQ % -28.90% -40.27% -51.85% 370.81% -30.00% -46.01% -
  Horiz. % 36.38% 51.17% 85.68% 177.93% 37.79% 53.99% 100.00%
P/EPS -54.29 17.41 30.00 60.53 16.01 20.37 63.10 -
  QoQ % -411.83% -41.97% -50.44% 278.08% -21.40% -67.72% -
  Horiz. % -86.04% 27.59% 47.54% 95.93% 25.37% 32.28% 100.00%
EY -1.84 5.74 3.33 1.65 6.24 4.91 1.58 -
  QoQ % -132.06% 72.37% 101.82% -73.56% 27.09% 210.76% -
  Horiz. % -116.46% 363.29% 210.76% 104.43% 394.94% 310.76% 100.00%
DY 3.21 1.95 1.69 0.00 6.15 2.77 0.00 -
  QoQ % 64.62% 15.38% 0.00% 0.00% 122.02% 0.00% -
  Horiz. % 115.88% 70.40% 61.01% 0.00% 222.02% 100.00% -
P/NAPS 1.27 1.08 1.25 1.35 1.21 1.29 1.56 -12.78%
  QoQ % 17.59% -13.60% -7.41% 11.57% -6.20% -17.31% -
  Horiz. % 81.41% 69.23% 80.13% 86.54% 77.56% 82.69% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 -
Price 0.1800 0.2050 0.1950 0.2350 0.2100 0.2050 0.2550 -
P/RPS 1.47 2.30 3.16 7.75 1.65 2.14 4.10 -49.44%
  QoQ % -36.09% -27.22% -59.23% 369.70% -22.90% -47.80% -
  Horiz. % 35.85% 56.10% 77.07% 189.02% 40.24% 52.20% 100.00%
P/EPS -51.43 18.30 26.00 61.84 16.40 18.98 60.71 -
  QoQ % -381.04% -29.62% -57.96% 277.07% -13.59% -68.74% -
  Horiz. % -84.71% 30.14% 42.83% 101.86% 27.01% 31.26% 100.00%
EY -1.94 5.46 3.85 1.62 6.10 5.27 1.65 -
  QoQ % -135.53% 41.82% 137.65% -73.44% 15.75% 219.39% -
  Horiz. % -117.58% 330.91% 233.33% 98.18% 369.70% 319.39% 100.00%
DY 3.39 1.85 1.95 0.00 6.00 2.98 0.00 -
  QoQ % 83.24% -5.13% 0.00% 0.00% 101.34% 0.00% -
  Horiz. % 113.76% 62.08% 65.44% 0.00% 201.34% 100.00% -
P/NAPS 1.20 1.14 1.08 1.38 1.24 1.21 1.50 -13.79%
  QoQ % 5.26% 5.56% -21.74% 11.29% 2.48% -19.33% -
  Horiz. % 80.00% 76.00% 72.00% 92.00% 82.67% 80.67% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers