Highlights

[PICORP] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 08-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     123.97%    YoY -     163.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 83,876 61,054 42,328 23,796 87,402 64,549 41,754 59.00%
  QoQ % 37.38% 44.24% 77.88% -72.77% 35.40% 54.59% -
  Horiz. % 200.88% 146.22% 101.37% 56.99% 209.33% 154.59% 100.00%
PBT 12,841 7,755 7,518 6,529 6,287 10,281 4,821 91.81%
  QoQ % 65.58% 3.15% 15.15% 3.85% -38.85% 113.25% -
  Horiz. % 266.36% 160.86% 155.94% 135.43% 130.41% 213.25% 100.00%
Tax -5,342 -3,497 -2,986 -2,214 -8,460 -5,818 -3,934 22.56%
  QoQ % -52.76% -17.11% -34.87% 73.83% -45.41% -47.89% -
  Horiz. % 135.79% 88.89% 75.90% 56.28% 215.05% 147.89% 100.00%
NP 7,499 4,258 4,532 4,315 -2,173 4,463 887 313.39%
  QoQ % 76.12% -6.05% 5.03% 298.57% -148.69% 403.16% -
  Horiz. % 845.43% 480.05% 510.94% 486.47% -244.98% 503.16% 100.00%
NP to SH 997 -842 743 1,775 -7,406 282 -2,177 -
  QoQ % 218.41% -213.32% -58.14% 123.97% -2,726.24% 112.95% -
  Horiz. % -45.80% 38.68% -34.13% -81.53% 340.19% -12.95% 100.00%
Tax Rate 41.60 % 45.09 % 39.72 % 33.91 % 134.56 % 56.59 % 81.60 % -36.10%
  QoQ % -7.74% 13.52% 17.13% -74.80% 137.78% -30.65% -
  Horiz. % 50.98% 55.26% 48.68% 41.56% 164.90% 69.35% 100.00%
Total Cost 76,377 56,796 37,796 19,481 89,575 60,086 40,867 51.55%
  QoQ % 34.48% 50.27% 94.01% -78.25% 49.08% 47.03% -
  Horiz. % 186.89% 138.98% 92.49% 47.67% 219.19% 147.03% 100.00%
Net Worth 85,370 85,381 85,381 91,949 85,381 92,074 92,357 -5.10%
  QoQ % -0.01% 0.00% -7.14% 7.69% -7.27% -0.31% -
  Horiz. % 92.44% 92.45% 92.45% 99.56% 92.45% 99.69% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,283 - - - 5,516 1,512 1,517 67.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 264.72% -0.31% -
  Horiz. % 216.40% 0.00% 0.00% 0.00% 363.60% 99.69% 100.00%
Div Payout % 329.34 % - % - % - % - % 536.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.40% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 85,370 85,381 85,381 91,949 85,381 92,074 92,357 -5.10%
  QoQ % -0.01% 0.00% -7.14% 7.69% -7.27% -0.31% -
  Horiz. % 92.44% 92.45% 92.45% 99.56% 92.45% 99.69% 100.00%
NOSH 656,699 656,780 656,780 656,780 656,780 657,673 659,696 -0.30%
  QoQ % -0.01% 0.00% 0.00% 0.00% -0.14% -0.31% -
  Horiz. % 99.55% 99.56% 99.56% 99.56% 99.56% 99.69% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.94 % 6.97 % 10.71 % 18.13 % -2.49 % 6.91 % 2.12 % 160.33%
  QoQ % 28.26% -34.92% -40.93% 828.11% -136.03% 225.94% -
  Horiz. % 421.70% 328.77% 505.19% 855.19% -117.45% 325.94% 100.00%
ROE 1.17 % -0.99 % 0.87 % 1.93 % -8.67 % 0.31 % -2.36 % -
  QoQ % 218.18% -213.79% -54.92% 122.26% -2,896.77% 113.14% -
  Horiz. % -49.58% 41.95% -36.86% -81.78% 367.37% -13.14% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.77 9.30 6.44 3.62 13.31 9.81 6.33 59.45%
  QoQ % 37.31% 44.41% 77.90% -72.80% 35.68% 54.98% -
  Horiz. % 201.74% 146.92% 101.74% 57.19% 210.27% 154.98% 100.00%
EPS 0.15 -0.13 0.11 0.27 -0.33 0.04 -0.33 -
  QoQ % 215.38% -218.18% -59.26% 181.82% -925.00% 112.12% -
  Horiz. % -45.45% 39.39% -33.33% -81.82% 100.00% -12.12% 100.00%
DPS 0.50 0.00 0.00 0.00 0.84 0.23 0.23 67.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 265.22% 0.00% -
  Horiz. % 217.39% 0.00% 0.00% 0.00% 365.22% 100.00% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1400 0.1300 0.1400 0.1400 -4.81%
  QoQ % 0.00% 0.00% -7.14% 7.69% -7.14% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 100.00% 92.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.75 9.28 6.43 3.62 13.28 9.81 6.35 58.95%
  QoQ % 37.39% 44.32% 77.62% -72.74% 35.37% 54.49% -
  Horiz. % 200.79% 146.14% 101.26% 57.01% 209.13% 154.49% 100.00%
EPS 0.15 -0.13 0.11 0.27 -1.13 0.04 -0.33 -
  QoQ % 215.38% -218.18% -59.26% 123.89% -2,925.00% 112.12% -
  Horiz. % -45.45% 39.39% -33.33% -81.82% 342.42% -12.12% 100.00%
DPS 0.50 0.00 0.00 0.00 0.84 0.23 0.23 67.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 265.22% 0.00% -
  Horiz. % 217.39% 0.00% 0.00% 0.00% 365.22% 100.00% 100.00%
NAPS 0.1297 0.1298 0.1298 0.1397 0.1298 0.1399 0.1404 -5.13%
  QoQ % -0.08% 0.00% -7.09% 7.63% -7.22% -0.36% -
  Horiz. % 92.38% 92.45% 92.45% 99.50% 92.45% 99.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1300 0.1400 0.1700 0.1700 0.1400 0.1400 0.1450 -
P/RPS 1.02 1.51 2.64 4.69 1.05 1.43 2.29 -41.59%
  QoQ % -32.45% -42.80% -43.71% 346.67% -26.57% -37.55% -
  Horiz. % 44.54% 65.94% 115.28% 204.80% 45.85% 62.45% 100.00%
P/EPS 85.63 -109.20 150.27 62.90 -12.42 326.50 -43.94 -
  QoQ % 178.42% -172.67% 138.90% 606.44% -103.80% 843.06% -
  Horiz. % -194.88% 248.52% -341.99% -143.15% 28.27% -743.06% 100.00%
EY 1.17 -0.92 0.67 1.59 -8.05 0.31 -2.28 -
  QoQ % 227.17% -237.31% -57.86% 119.75% -2,696.77% 113.60% -
  Horiz. % -51.32% 40.35% -29.39% -69.74% 353.07% -13.60% 100.00%
DY 3.85 0.00 0.00 0.00 6.00 1.64 1.59 80.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 265.85% 3.14% -
  Horiz. % 242.14% 0.00% 0.00% 0.00% 377.36% 103.14% 100.00%
P/NAPS 1.00 1.08 1.31 1.21 1.08 1.00 1.04 -2.57%
  QoQ % -7.41% -17.56% 8.26% 12.04% 8.00% -3.85% -
  Horiz. % 96.15% 103.85% 125.96% 116.35% 103.85% 96.15% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 -
Price 0.1200 0.1300 0.1400 0.1700 0.1700 0.1350 0.1500 -
P/RPS 0.94 1.40 2.17 4.69 1.28 1.38 2.37 -45.93%
  QoQ % -32.86% -35.48% -53.73% 266.41% -7.25% -41.77% -
  Horiz. % 39.66% 59.07% 91.56% 197.89% 54.01% 58.23% 100.00%
P/EPS 79.04 -101.40 123.75 62.90 -15.08 314.84 -45.45 -
  QoQ % 177.95% -181.94% 96.74% 517.11% -104.79% 792.72% -
  Horiz. % -173.91% 223.10% -272.28% -138.39% 33.18% -692.72% 100.00%
EY 1.27 -0.99 0.81 1.59 -6.63 0.32 -2.20 -
  QoQ % 228.28% -222.22% -49.06% 123.98% -2,171.88% 114.55% -
  Horiz. % -57.73% 45.00% -36.82% -72.27% 301.36% -14.55% 100.00%
DY 4.17 0.00 0.00 0.00 4.94 1.70 1.53 94.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 190.59% 11.11% -
  Horiz. % 272.55% 0.00% 0.00% 0.00% 322.88% 111.11% 100.00%
P/NAPS 0.92 1.00 1.08 1.21 1.31 0.96 1.07 -9.55%
  QoQ % -8.00% -7.41% -10.74% -7.63% 36.46% -10.28% -
  Horiz. % 85.98% 93.46% 100.93% 113.08% 122.43% 89.72% 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.
 


 

1905 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers