Highlights

[PICORP] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     38.42%    YoY -     -22.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 87,465 62,089 42,619 22,212 83,876 61,054 42,328 62.02%
  QoQ % 40.87% 45.68% 91.87% -73.52% 37.38% 44.24% -
  Horiz. % 206.64% 146.69% 100.69% 52.48% 198.16% 144.24% 100.00%
PBT 12,815 9,064 7,287 4,035 12,841 7,755 7,518 42.56%
  QoQ % 41.38% 24.39% 80.59% -68.58% 65.58% 3.15% -
  Horiz. % 170.46% 120.56% 96.93% 53.67% 170.80% 103.15% 100.00%
Tax -5,655 -3,575 -2,487 -1,525 -5,342 -3,497 -2,986 52.89%
  QoQ % -58.18% -43.75% -63.08% 71.45% -52.76% -17.11% -
  Horiz. % 189.38% 119.73% 83.29% 51.07% 178.90% 117.11% 100.00%
NP 7,160 5,489 4,800 2,510 7,499 4,258 4,532 35.54%
  QoQ % 30.44% 14.35% 91.24% -66.53% 76.12% -6.05% -
  Horiz. % 157.99% 121.12% 105.91% 55.38% 165.47% 93.95% 100.00%
NP to SH 448 -351 441 1,380 997 -842 743 -28.56%
  QoQ % 227.64% -179.59% -68.04% 38.42% 218.41% -213.32% -
  Horiz. % 60.30% -47.24% 59.35% 185.73% 134.19% -113.32% 100.00%
Tax Rate 44.13 % 39.44 % 34.13 % 37.79 % 41.60 % 45.09 % 39.72 % 7.25%
  QoQ % 11.89% 15.56% -9.69% -9.16% -7.74% 13.52% -
  Horiz. % 111.10% 99.30% 85.93% 95.14% 104.73% 113.52% 100.00%
Total Cost 80,305 56,600 37,819 19,702 76,377 56,796 37,796 65.04%
  QoQ % 41.88% 49.66% 91.96% -74.20% 34.48% 50.27% -
  Horiz. % 212.47% 149.75% 100.06% 52.13% 202.08% 150.27% 100.00%
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,280 984 984 - 3,283 - - -
  QoQ % 233.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.92% 30.00% 30.00% 0.00% 100.00% - -
Div Payout % 732.36 % - % 223.34 % - % 329.34 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.37% 0.00% 67.81% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
NOSH 656,196 656,609 656,609 656,609 656,699 656,780 656,780 -0.06%
  QoQ % -0.06% 0.00% 0.00% -0.01% -0.01% 0.00% -
  Horiz. % 99.91% 99.97% 99.97% 99.97% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.19 % 8.84 % 11.26 % 11.30 % 8.94 % 6.97 % 10.71 % -16.34%
  QoQ % -7.35% -21.49% -0.35% 26.40% 28.26% -34.92% -
  Horiz. % 76.47% 82.54% 105.14% 105.51% 83.47% 65.08% 100.00%
ROE 0.57 % -0.45 % 0.56 % 1.62 % 1.17 % -0.99 % 0.87 % -24.51%
  QoQ % 226.67% -180.36% -65.43% 38.46% 218.18% -213.79% -
  Horiz. % 65.52% -51.72% 64.37% 186.21% 134.48% -113.79% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.33 9.46 6.49 3.38 12.77 9.30 6.44 62.20%
  QoQ % 40.91% 45.76% 92.01% -73.53% 37.31% 44.41% -
  Horiz. % 206.99% 146.89% 100.78% 52.48% 198.29% 144.41% 100.00%
EPS 0.12 -0.12 0.00 0.21 0.15 -0.13 0.11 5.96%
  QoQ % 200.00% 0.00% 0.00% 40.00% 215.38% -218.18% -
  Horiz. % 109.09% -109.09% 0.00% 190.91% 136.36% -118.18% 100.00%
DPS 0.50 0.15 0.15 0.00 0.50 0.00 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 30.00% 30.00% 0.00% 100.00% - -
NAPS 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 -5.18%
  QoQ % 0.00% 0.00% -7.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.29 9.44 6.48 3.38 12.75 9.28 6.43 62.04%
  QoQ % 40.78% 45.68% 91.72% -73.49% 37.39% 44.32% -
  Horiz. % 206.69% 146.81% 100.78% 52.57% 198.29% 144.32% 100.00%
EPS 0.07 -0.05 0.07 0.21 0.15 -0.13 0.11 -25.96%
  QoQ % 240.00% -171.43% -66.67% 40.00% 215.38% -218.18% -
  Horiz. % 63.64% -45.45% 63.64% 190.91% 136.36% -118.18% 100.00%
DPS 0.50 0.15 0.15 0.00 0.50 0.00 0.00 -
  QoQ % 233.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 30.00% 30.00% 0.00% 100.00% - -
NAPS 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 -5.24%
  QoQ % 0.00% 0.00% -7.71% 0.00% -0.08% 0.00% -
  Horiz. % 92.22% 92.22% 92.22% 99.92% 99.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 -
P/RPS 0.90 1.37 2.08 3.99 1.02 1.51 2.64 -51.10%
  QoQ % -34.31% -34.13% -47.87% 291.18% -32.45% -42.80% -
  Horiz. % 34.09% 51.89% 78.79% 151.14% 38.64% 57.20% 100.00%
P/EPS 175.77 -243.19 201.00 64.23 85.63 -109.20 150.27 10.98%
  QoQ % 172.28% -220.99% 212.94% -24.99% 178.42% -172.67% -
  Horiz. % 116.97% -161.84% 133.76% 42.74% 56.98% -72.67% 100.00%
EY 0.57 -0.41 0.50 1.56 1.17 -0.92 0.67 -10.19%
  QoQ % 239.02% -182.00% -67.95% 33.33% 227.17% -237.31% -
  Horiz. % 85.07% -61.19% 74.63% 232.84% 174.63% -137.31% 100.00%
DY 4.17 1.15 1.11 0.00 3.85 0.00 0.00 -
  QoQ % 262.61% 3.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.31% 29.87% 28.83% 0.00% 100.00% - -
P/NAPS 1.00 1.08 1.13 1.04 1.00 1.08 1.31 -16.43%
  QoQ % -7.41% -4.42% 8.65% 4.00% -7.41% -17.56% -
  Horiz. % 76.34% 82.44% 86.26% 79.39% 76.34% 82.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 -
P/RPS 0.98 1.22 2.00 4.14 0.94 1.40 2.17 -41.05%
  QoQ % -19.67% -39.00% -51.69% 340.43% -32.86% -35.48% -
  Horiz. % 45.16% 56.22% 92.17% 190.78% 43.32% 64.52% 100.00%
P/EPS 190.41 -215.13 193.56 66.61 79.04 -101.40 123.75 33.17%
  QoQ % 188.51% -211.14% 190.59% -15.73% 177.95% -181.94% -
  Horiz. % 153.87% -173.84% 156.41% 53.83% 63.87% -81.94% 100.00%
EY 0.53 -0.46 0.52 1.50 1.27 -0.99 0.81 -24.57%
  QoQ % 215.22% -188.46% -65.33% 18.11% 228.28% -222.22% -
  Horiz. % 65.43% -56.79% 64.20% 185.19% 156.79% -122.22% 100.00%
DY 3.85 1.30 1.15 0.00 4.17 0.00 0.00 -
  QoQ % 196.15% 13.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.33% 31.18% 27.58% 0.00% 100.00% - -
P/NAPS 1.08 0.96 1.08 1.08 0.92 1.00 1.08 -
  QoQ % 12.50% -11.11% 0.00% 17.39% -8.00% -7.41% -
  Horiz. % 100.00% 88.89% 100.00% 100.00% 85.19% 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.
 


 

230  232  525  1324 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 GPACKET-WB 0.320.00 
 HSI-C7F 0.34+0.015 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.175-0.015 
 MPAY 0.125+0.015 
 MTAG 0.55+0.01 
 ISTONE 0.245-0.01 
 UCREST 0.17+0.025 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. What happened today? Myeg & Layhong Louis Yap Investment
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers