Highlights

[PICORP] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -21.41%    YoY -     -212.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 87,402 64,549 41,754 20,051 80,529 58,981 40,640 66.23%
  QoQ % 35.40% 54.59% 108.24% -75.10% 36.53% 45.13% -
  Horiz. % 215.06% 158.83% 102.74% 49.34% 198.15% 145.13% 100.00%
PBT 6,287 10,281 4,821 49 13,888 16,683 12,444 -36.43%
  QoQ % -38.85% 113.25% 9,738.78% -99.65% -16.75% 34.06% -
  Horiz. % 50.52% 82.62% 38.74% 0.39% 111.60% 134.06% 100.00%
Tax -8,460 -5,818 -3,934 -1,521 -15,728 -7,370 -4,144 60.58%
  QoQ % -45.41% -47.89% -158.65% 90.33% -113.41% -77.85% -
  Horiz. % 204.15% 140.40% 94.93% 36.70% 379.54% 177.85% 100.00%
NP -2,173 4,463 887 -1,472 -1,840 9,313 8,300 -
  QoQ % -148.69% 403.16% 160.26% 20.00% -119.76% 12.20% -
  Horiz. % -26.18% 53.77% 10.69% -17.73% -22.17% 112.20% 100.00%
NP to SH -7,406 282 -2,177 -2,796 -2,303 7,399 4,946 -
  QoQ % -2,726.24% 112.95% 22.14% -21.41% -131.13% 49.60% -
  Horiz. % -149.74% 5.70% -44.02% -56.53% -46.56% 149.60% 100.00%
Tax Rate 134.56 % 56.59 % 81.60 % 3,104.08 % 113.25 % 44.18 % 33.30 % 152.63%
  QoQ % 137.78% -30.65% -97.37% 2,640.91% 156.34% 32.67% -
  Horiz. % 404.08% 169.94% 245.05% 9,321.56% 340.09% 132.67% 100.00%
Total Cost 89,575 60,086 40,867 21,523 82,369 49,668 32,340 96.62%
  QoQ % 49.08% 47.03% 89.88% -73.87% 65.84% 53.58% -
  Horiz. % 276.98% 185.79% 126.37% 66.55% 254.70% 153.58% 100.00%
Net Worth 85,381 92,074 92,357 93,200 98,700 118,912 118,704 -19.64%
  QoQ % -7.27% -0.31% -0.90% -5.57% -17.00% 0.18% -
  Horiz. % 71.93% 77.57% 77.80% 78.51% 83.15% 100.18% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,516 1,512 1,517 - 4,013 2,510 2,505 68.83%
  QoQ % 264.72% -0.31% 0.00% 0.00% 59.89% 0.18% -
  Horiz. % 220.15% 60.36% 60.55% 0.00% 160.17% 100.18% 100.00%
Div Payout % - % 536.40 % - % - % - % 33.93 % 50.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.04% -
  Horiz. % 0.00% 1,058.61% 0.00% 0.00% 0.00% 66.96% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,381 92,074 92,357 93,200 98,700 118,912 118,704 -19.64%
  QoQ % -7.27% -0.31% -0.90% -5.57% -17.00% 0.18% -
  Horiz. % 71.93% 77.57% 77.80% 78.51% 83.15% 100.18% 100.00%
NOSH 656,780 657,673 659,696 665,714 658,000 660,624 659,466 -0.27%
  QoQ % -0.14% -0.31% -0.90% 1.17% -0.40% 0.18% -
  Horiz. % 99.59% 99.73% 100.03% 100.95% 99.78% 100.18% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.49 % 6.91 % 2.12 % -7.34 % -2.28 % 15.79 % 20.42 % -
  QoQ % -136.03% 225.94% 128.88% -221.93% -114.44% -22.67% -
  Horiz. % -12.19% 33.84% 10.38% -35.95% -11.17% 77.33% 100.00%
ROE -8.67 % 0.31 % -2.36 % -3.00 % -2.33 % 6.22 % 4.17 % -
  QoQ % -2,896.77% 113.14% 21.33% -28.76% -137.46% 49.16% -
  Horiz. % -207.91% 7.43% -56.59% -71.94% -55.88% 149.16% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.31 9.81 6.33 3.01 12.24 8.93 6.16 66.74%
  QoQ % 35.68% 54.98% 110.30% -75.41% 37.07% 44.97% -
  Horiz. % 216.07% 159.25% 102.76% 48.86% 198.70% 144.97% 100.00%
EPS -0.33 0.04 -0.33 -0.42 -0.35 1.12 0.75 -
  QoQ % -925.00% 112.12% 21.43% -20.00% -131.25% 49.33% -
  Horiz. % -44.00% 5.33% -44.00% -56.00% -46.67% 149.33% 100.00%
DPS 0.84 0.23 0.23 0.00 0.61 0.38 0.38 69.29%
  QoQ % 265.22% 0.00% 0.00% 0.00% 60.53% 0.00% -
  Horiz. % 221.05% 60.53% 60.53% 0.00% 160.53% 100.00% 100.00%
NAPS 0.1300 0.1400 0.1400 0.1400 0.1500 0.1800 0.1800 -19.42%
  QoQ % -7.14% 0.00% 0.00% -6.67% -16.67% 0.00% -
  Horiz. % 72.22% 77.78% 77.78% 77.78% 83.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.28 9.81 6.35 3.05 12.24 8.96 6.18 66.14%
  QoQ % 35.37% 54.49% 108.20% -75.08% 36.61% 44.98% -
  Horiz. % 214.89% 158.74% 102.75% 49.35% 198.06% 144.98% 100.00%
EPS -1.13 0.04 -0.33 -0.42 -0.35 1.12 0.75 -
  QoQ % -2,925.00% 112.12% 21.43% -20.00% -131.25% 49.33% -
  Horiz. % -150.67% 5.33% -44.00% -56.00% -46.67% 149.33% 100.00%
DPS 0.84 0.23 0.23 0.00 0.61 0.38 0.38 69.29%
  QoQ % 265.22% 0.00% 0.00% 0.00% 60.53% 0.00% -
  Horiz. % 221.05% 60.53% 60.53% 0.00% 160.53% 100.00% 100.00%
NAPS 0.1298 0.1399 0.1404 0.1416 0.1500 0.1807 0.1804 -19.62%
  QoQ % -7.22% -0.36% -0.85% -5.60% -16.99% 0.17% -
  Horiz. % 71.95% 77.55% 77.83% 78.49% 83.15% 100.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1400 0.1400 0.1450 0.1650 0.1900 0.1950 0.2250 -
P/RPS 1.05 1.43 2.29 5.48 1.55 2.18 3.65 -56.26%
  QoQ % -26.57% -37.55% -58.21% 253.55% -28.90% -40.27% -
  Horiz. % 28.77% 39.18% 62.74% 150.14% 42.47% 59.73% 100.00%
P/EPS -12.42 326.50 -43.94 -39.29 -54.29 17.41 30.00 -
  QoQ % -103.80% 843.06% -11.84% 27.63% -411.83% -41.97% -
  Horiz. % -41.40% 1,088.33% -146.47% -130.97% -180.97% 58.03% 100.00%
EY -8.05 0.31 -2.28 -2.55 -1.84 5.74 3.33 -
  QoQ % -2,696.77% 113.60% 10.59% -38.59% -132.06% 72.37% -
  Horiz. % -241.74% 9.31% -68.47% -76.58% -55.26% 172.37% 100.00%
DY 6.00 1.64 1.59 0.00 3.21 1.95 1.69 131.83%
  QoQ % 265.85% 3.14% 0.00% 0.00% 64.62% 15.38% -
  Horiz. % 355.03% 97.04% 94.08% 0.00% 189.94% 115.38% 100.00%
P/NAPS 1.08 1.00 1.04 1.18 1.27 1.08 1.25 -9.25%
  QoQ % 8.00% -3.85% -11.86% -7.09% 17.59% -13.60% -
  Horiz. % 86.40% 80.00% 83.20% 94.40% 101.60% 86.40% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.1700 0.1350 0.1500 0.1700 0.1800 0.2050 0.1950 -
P/RPS 1.28 1.38 2.37 5.64 1.47 2.30 3.16 -45.10%
  QoQ % -7.25% -41.77% -57.98% 283.67% -36.09% -27.22% -
  Horiz. % 40.51% 43.67% 75.00% 178.48% 46.52% 72.78% 100.00%
P/EPS -15.08 314.84 -45.45 -40.48 -51.43 18.30 26.00 -
  QoQ % -104.79% 792.72% -12.28% 21.29% -381.04% -29.62% -
  Horiz. % -58.00% 1,210.92% -174.81% -155.69% -197.81% 70.38% 100.00%
EY -6.63 0.32 -2.20 -2.47 -1.94 5.46 3.85 -
  QoQ % -2,171.88% 114.55% 10.93% -27.32% -135.53% 41.82% -
  Horiz. % -172.21% 8.31% -57.14% -64.16% -50.39% 141.82% 100.00%
DY 4.94 1.70 1.53 0.00 3.39 1.85 1.95 85.31%
  QoQ % 190.59% 11.11% 0.00% 0.00% 83.24% -5.13% -
  Horiz. % 253.33% 87.18% 78.46% 0.00% 173.85% 94.87% 100.00%
P/NAPS 1.31 0.96 1.07 1.21 1.20 1.14 1.08 13.67%
  QoQ % 36.46% -10.28% -11.57% 0.83% 5.26% 5.56% -
  Horiz. % 121.30% 88.89% 99.07% 112.04% 111.11% 105.56% 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.
 


 

1992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.240.00 
 UCREST 0.1150.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.540.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.2150.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Report: Najib claims signed SD to back new government but with condition save malaysia!!!
Partners & Brokers