Highlights

[PICORP] QoQ Quarter Result on 2018-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -98.55%    YoY -     101.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,470 20,407 22,212 22,822 18,726 18,532 23,796 -12.51%
  QoQ % -4.59% -8.13% -2.67% 21.87% 1.05% -22.12% -
  Horiz. % 81.82% 85.76% 93.34% 95.91% 78.69% 77.88% 100.00%
PBT 1,778 3,252 4,035 5,085 237 990 6,529 -57.95%
  QoQ % -45.33% -19.41% -20.65% 2,045.57% -76.06% -84.84% -
  Horiz. % 27.23% 49.81% 61.80% 77.88% 3.63% 15.16% 100.00%
Tax -1,088 -962 -1,525 -1,843 -511 -773 -2,214 -37.70%
  QoQ % -13.10% 36.92% 17.25% -260.67% 33.89% 65.09% -
  Horiz. % 49.14% 43.45% 68.88% 83.24% 23.08% 34.91% 100.00%
NP 690 2,290 2,510 3,242 -274 217 4,315 -70.51%
  QoQ % -69.87% -8.76% -22.58% 1,283.21% -226.27% -94.97% -
  Horiz. % 15.99% 53.07% 58.17% 75.13% -6.35% 5.03% 100.00%
NP to SH -791 20 1,380 1,839 -1,585 -1,032 1,775 -
  QoQ % -4,055.00% -98.55% -24.96% 216.03% -53.59% -158.14% -
  Horiz. % -44.56% 1.13% 77.75% 103.61% -89.30% -58.14% 100.00%
Tax Rate 61.19 % 29.58 % 37.79 % 36.24 % 215.61 % 78.08 % 33.91 % 48.17%
  QoQ % 106.86% -21.73% 4.28% -83.19% 176.14% 130.26% -
  Horiz. % 180.45% 87.23% 111.44% 106.87% 635.83% 230.26% 100.00%
Total Cost 18,780 18,117 19,702 19,580 19,000 18,315 19,481 -2.41%
  QoQ % 3.66% -8.04% 0.62% 3.05% 3.74% -5.99% -
  Horiz. % 96.40% 93.00% 101.13% 100.51% 97.53% 94.01% 100.00%
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 984 - 3,283 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.00% 0.00% 100.00% - - -
Div Payout % - % 4,924.57 % - % 178.55 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,758.09% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
NOSH 656,609 656,609 656,609 656,699 656,780 656,780 656,780 -0.02%
  QoQ % 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 99.97% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.54 % 11.22 % 11.30 % 14.21 % -1.46 % 1.17 % 18.13 % -66.31%
  QoQ % -68.45% -0.71% -20.48% 1,073.29% -224.79% -93.55% -
  Horiz. % 19.53% 61.89% 62.33% 78.38% -8.05% 6.45% 100.00%
ROE -1.00 % 0.03 % 1.62 % 2.15 % -1.86 % -1.21 % 1.93 % -
  QoQ % -3,433.33% -98.15% -24.65% 215.59% -53.72% -162.69% -
  Horiz. % -51.81% 1.55% 83.94% 111.40% -96.37% -62.69% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.97 3.11 3.38 3.48 2.85 2.82 3.62 -12.35%
  QoQ % -4.50% -7.99% -2.87% 22.11% 1.06% -22.10% -
  Horiz. % 82.04% 85.91% 93.37% 96.13% 78.73% 77.90% 100.00%
EPS -0.12 0.00 0.21 0.28 -0.24 -0.16 0.27 -
  QoQ % 0.00% 0.00% -25.00% 216.67% -50.00% -159.26% -
  Horiz. % -44.44% 0.00% 77.78% 103.70% -88.89% -59.26% 100.00%
DPS 0.00 0.15 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.00% 0.00% 100.00% - - -
NAPS 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 -9.76%
  QoQ % 0.00% -7.69% 0.00% 0.00% 0.00% -7.14% -
  Horiz. % 85.71% 85.71% 92.86% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.96 3.10 3.38 3.47 2.85 2.82 3.62 -12.55%
  QoQ % -4.52% -8.28% -2.59% 21.75% 1.06% -22.10% -
  Horiz. % 81.77% 85.64% 93.37% 95.86% 78.73% 77.90% 100.00%
EPS -0.12 0.00 0.21 0.28 -0.24 -0.16 0.27 -
  QoQ % 0.00% 0.00% -25.00% 216.67% -50.00% -159.26% -
  Horiz. % -44.44% 0.00% 77.78% 103.70% -88.89% -59.26% 100.00%
DPS 0.00 0.15 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.00% 0.00% 100.00% - - -
NAPS 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 -9.78%
  QoQ % 0.00% -7.71% 0.00% -0.08% 0.00% -7.09% -
  Horiz. % 85.68% 85.68% 92.84% 92.84% 92.91% 92.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 -
P/RPS 4.38 4.34 3.99 3.74 4.91 6.02 4.69 -4.45%
  QoQ % 0.92% 8.77% 6.68% -23.83% -18.44% 28.36% -
  Horiz. % 93.39% 92.54% 85.07% 79.74% 104.69% 128.36% 100.00%
P/EPS -107.91 4,432.11 64.23 46.42 -58.01 -108.19 62.90 -
  QoQ % -102.43% 6,800.37% 38.37% 180.02% 46.38% -272.00% -
  Horiz. % -171.56% 7,046.28% 102.11% 73.80% -92.23% -172.00% 100.00%
EY -0.93 0.02 1.56 2.15 -1.72 -0.92 1.59 -
  QoQ % -4,750.00% -98.72% -27.44% 225.00% -86.96% -157.86% -
  Horiz. % -58.49% 1.26% 98.11% 135.22% -108.18% -57.86% 100.00%
DY 0.00 1.11 0.00 3.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.83% 0.00% 100.00% - - -
P/NAPS 1.08 1.13 1.04 1.00 1.08 1.31 1.21 -7.29%
  QoQ % -4.42% 8.65% 4.00% -7.41% -17.56% 8.26% -
  Horiz. % 89.26% 93.39% 85.95% 82.64% 89.26% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 -
Price 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 -
P/RPS 3.88 4.18 4.14 3.45 4.56 4.96 4.69 -11.86%
  QoQ % -7.18% 0.97% 20.00% -24.34% -8.06% 5.76% -
  Horiz. % 82.73% 89.13% 88.27% 73.56% 97.23% 105.76% 100.00%
P/EPS -95.46 4,267.96 66.61 42.85 -53.87 -89.10 62.90 -
  QoQ % -102.24% 6,307.39% 55.45% 179.54% 39.54% -241.65% -
  Horiz. % -151.76% 6,785.31% 105.90% 68.12% -85.64% -141.65% 100.00%
EY -1.05 0.02 1.50 2.33 -1.86 -1.12 1.59 -
  QoQ % -5,350.00% -98.67% -35.62% 225.27% -66.07% -170.44% -
  Horiz. % -66.04% 1.26% 94.34% 146.54% -116.98% -70.44% 100.00%
DY 0.00 1.15 0.00 4.17 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.58% 0.00% 100.00% - - -
P/NAPS 0.96 1.08 1.08 0.92 1.00 1.08 1.21 -14.29%
  QoQ % -11.11% 0.00% 17.39% -8.00% -7.41% -10.74% -
  Horiz. % 79.34% 89.26% 89.26% 76.03% 82.64% 89.26% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers