Highlights

[PICORP] QoQ Quarter Result on 2017-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -158.14%    YoY -     -266.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 22,212 22,822 18,726 18,532 23,796 22,853 22,795 -1.71%
  QoQ % -2.67% 21.87% 1.05% -22.12% 4.13% 0.25% -
  Horiz. % 97.44% 100.12% 82.15% 81.30% 104.39% 100.25% 100.00%
PBT 4,035 5,085 237 990 6,529 -3,994 5,460 -18.28%
  QoQ % -20.65% 2,045.57% -76.06% -84.84% 263.47% -173.15% -
  Horiz. % 73.90% 93.13% 4.34% 18.13% 119.58% -73.15% 100.00%
Tax -1,525 -1,843 -511 -773 -2,214 -2,642 -1,884 -13.16%
  QoQ % 17.25% -260.67% 33.89% 65.09% 16.20% -40.23% -
  Horiz. % 80.94% 97.82% 27.12% 41.03% 117.52% 140.23% 100.00%
NP 2,510 3,242 -274 217 4,315 -6,636 3,576 -21.04%
  QoQ % -22.58% 1,283.21% -226.27% -94.97% 165.02% -285.57% -
  Horiz. % 70.19% 90.66% -7.66% 6.07% 120.67% -185.57% 100.00%
NP to SH 1,380 1,839 -1,585 -1,032 1,775 -7,688 2,459 -31.99%
  QoQ % -24.96% 216.03% -53.59% -158.14% 123.09% -412.65% -
  Horiz. % 56.12% 74.79% -64.46% -41.97% 72.18% -312.65% 100.00%
Tax Rate 37.79 % 36.24 % 215.61 % 78.08 % 33.91 % - % 34.51 % 6.25%
  QoQ % 4.28% -83.19% 176.14% 130.26% 0.00% 0.00% -
  Horiz. % 109.50% 105.01% 624.78% 226.25% 98.26% 0.00% 100.00%
Total Cost 19,702 19,580 19,000 18,315 19,481 29,489 19,219 1.67%
  QoQ % 0.62% 3.05% 3.74% -5.99% -33.94% 53.44% -
  Horiz. % 102.51% 101.88% 98.86% 95.30% 101.36% 153.44% 100.00%
Net Worth 85,359 85,370 85,381 85,381 91,949 85,381 92,074 -4.93%
  QoQ % -0.01% -0.01% 0.00% -7.14% 7.69% -7.27% -
  Horiz. % 92.71% 92.72% 92.73% 92.73% 99.86% 92.73% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,283 - - - 4,006 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.96% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 178.55 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 85,359 85,370 85,381 85,381 91,949 85,381 92,074 -4.93%
  QoQ % -0.01% -0.01% 0.00% -7.14% 7.69% -7.27% -
  Horiz. % 92.71% 92.72% 92.73% 92.73% 99.86% 92.73% 100.00%
NOSH 656,609 656,699 656,780 656,780 656,780 656,780 657,673 -0.11%
  QoQ % -0.01% -0.01% 0.00% 0.00% 0.00% -0.14% -
  Horiz. % 99.84% 99.85% 99.86% 99.86% 99.86% 99.86% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.30 % 14.21 % -1.46 % 1.17 % 18.13 % -29.04 % 15.69 % -19.67%
  QoQ % -20.48% 1,073.29% -224.79% -93.55% 162.43% -285.09% -
  Horiz. % 72.02% 90.57% -9.31% 7.46% 115.55% -185.09% 100.00%
ROE 1.62 % 2.15 % -1.86 % -1.21 % 1.93 % -9.00 % 2.67 % -28.35%
  QoQ % -24.65% 215.59% -53.72% -162.69% 121.44% -437.08% -
  Horiz. % 60.67% 80.52% -69.66% -45.32% 72.28% -337.08% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.38 3.48 2.85 2.82 3.62 3.48 3.47 -1.74%
  QoQ % -2.87% 22.11% 1.06% -22.10% 4.02% 0.29% -
  Horiz. % 97.41% 100.29% 82.13% 81.27% 104.32% 100.29% 100.00%
EPS 0.21 0.28 -0.24 -0.16 0.27 0.09 0.37 -31.47%
  QoQ % -25.00% 216.67% -50.00% -159.26% 200.00% -75.68% -
  Horiz. % 56.76% 75.68% -64.86% -43.24% 72.97% 24.32% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.97% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1300 0.1300 0.1300 0.1300 0.1400 0.1300 0.1400 -4.82%
  QoQ % 0.00% 0.00% 0.00% -7.14% 7.69% -7.14% -
  Horiz. % 92.86% 92.86% 92.86% 92.86% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.38 3.47 2.85 2.82 3.62 3.47 3.46 -1.55%
  QoQ % -2.59% 21.75% 1.06% -22.10% 4.32% 0.29% -
  Horiz. % 97.69% 100.29% 82.37% 81.50% 104.62% 100.29% 100.00%
EPS 0.21 0.28 -0.24 -0.16 0.27 -1.17 0.37 -31.47%
  QoQ % -25.00% 216.67% -50.00% -159.26% 123.08% -416.22% -
  Horiz. % 56.76% 75.68% -64.86% -43.24% 72.97% -316.22% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.97% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1297 0.1297 0.1298 0.1298 0.1397 0.1298 0.1399 -4.93%
  QoQ % 0.00% -0.08% 0.00% -7.09% 7.63% -7.22% -
  Horiz. % 92.71% 92.71% 92.78% 92.78% 99.86% 92.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1350 0.1300 0.1400 0.1700 0.1700 0.1400 0.1400 -
P/RPS 3.99 3.74 4.91 6.02 4.69 4.02 4.04 -0.83%
  QoQ % 6.68% -23.83% -18.44% 28.36% 16.67% -0.50% -
  Horiz. % 98.76% 92.57% 121.53% 149.01% 116.09% 99.50% 100.00%
P/EPS 64.23 46.42 -58.01 -108.19 62.90 -11.96 37.44 43.35%
  QoQ % 38.37% 180.02% 46.38% -272.00% 625.92% -131.94% -
  Horiz. % 171.55% 123.99% -154.94% -288.97% 168.00% -31.94% 100.00%
EY 1.56 2.15 -1.72 -0.92 1.59 -8.36 2.67 -30.13%
  QoQ % -27.44% 225.00% -86.96% -157.86% 119.02% -413.11% -
  Horiz. % 58.43% 80.52% -64.42% -34.46% 59.55% -313.11% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 4.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.30% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.04 1.00 1.08 1.31 1.21 1.08 1.00 2.65%
  QoQ % 4.00% -7.41% -17.56% 8.26% 12.04% 8.00% -
  Horiz. % 104.00% 100.00% 108.00% 131.00% 121.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 -
Price 0.1400 0.1200 0.1300 0.1400 0.1700 0.1700 0.1350 -
P/RPS 4.14 3.45 4.56 4.96 4.69 4.89 3.89 4.24%
  QoQ % 20.00% -24.34% -8.06% 5.76% -4.09% 25.71% -
  Horiz. % 106.43% 88.69% 117.22% 127.51% 120.57% 125.71% 100.00%
P/EPS 66.61 42.85 -53.87 -89.10 62.90 -14.52 36.11 50.47%
  QoQ % 55.45% 179.54% 39.54% -241.65% 533.20% -140.21% -
  Horiz. % 184.46% 118.67% -149.18% -246.75% 174.19% -40.21% 100.00%
EY 1.50 2.33 -1.86 -1.12 1.59 -6.89 2.77 -33.59%
  QoQ % -35.62% 225.27% -66.07% -170.44% 123.08% -348.74% -
  Horiz. % 54.15% 84.12% -67.15% -40.43% 57.40% -248.74% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 3.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.16% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.08 0.92 1.00 1.08 1.21 1.31 0.96 8.18%
  QoQ % 17.39% -8.00% -7.41% -10.74% -7.63% 36.46% -
  Horiz. % 112.50% 95.83% 104.17% 112.50% 126.04% 136.46% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers