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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 25,552 25,376 19,470 20,407 22,212 22,822 18,726 23.05%
  QoQ % 0.69% 30.33% -4.59% -8.13% -2.67% 21.87% -
  Horiz. % 136.45% 135.51% 103.97% 108.98% 118.62% 121.87% 100.00%
PBT 3,222 3,751 1,778 3,252 4,035 5,085 237 470.53%
  QoQ % -14.10% 110.97% -45.33% -19.41% -20.65% 2,045.57% -
  Horiz. % 1,359.49% 1,582.70% 750.21% 1,372.15% 1,702.53% 2,145.57% 100.00%
Tax -1,237 -2,080 -1,088 -962 -1,525 -1,843 -511 80.38%
  QoQ % 40.53% -91.18% -13.10% 36.92% 17.25% -260.67% -
  Horiz. % 242.07% 407.05% 212.92% 188.26% 298.43% 360.67% 100.00%
NP 1,985 1,671 690 2,290 2,510 3,242 -274 -
  QoQ % 18.79% 142.17% -69.87% -8.76% -22.58% 1,283.21% -
  Horiz. % -724.45% -609.85% -251.82% -835.77% -916.06% -1,183.21% 100.00%
NP to SH 419 799 -791 20 1,380 1,839 -1,585 -
  QoQ % -47.56% 201.01% -4,055.00% -98.55% -24.96% 216.03% -
  Horiz. % -26.44% -50.41% 49.91% -1.26% -87.07% -116.03% 100.00%
Tax Rate 38.39 % 55.45 % 61.19 % 29.58 % 37.79 % 36.24 % 215.61 % -68.38%
  QoQ % -30.77% -9.38% 106.86% -21.73% 4.28% -83.19% -
  Horiz. % 17.81% 25.72% 28.38% 13.72% 17.53% 16.81% 100.00%
Total Cost 23,567 23,705 18,780 18,117 19,702 19,580 19,000 15.46%
  QoQ % -0.58% 26.22% 3.66% -8.04% 0.62% 3.05% -
  Horiz. % 124.04% 124.76% 98.84% 95.35% 103.69% 103.05% 100.00%
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.26%
  QoQ % 0.00% -0.06% 0.00% -7.69% -0.01% -0.01% -
  Horiz. % 92.23% 92.23% 92.28% 92.28% 99.97% 99.99% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 2,296 - 984 - 3,283 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.95% 0.00% 30.00% 0.00% 100.00% -
Div Payout % - % 287.44 % - % 4,924.57 % - % 178.55 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.99% 0.00% 2,758.09% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.26%
  QoQ % 0.00% -0.06% 0.00% -7.69% -0.01% -0.01% -
  Horiz. % 92.23% 92.23% 92.28% 92.28% 99.97% 99.99% 100.00%
NOSH 656,196 656,196 656,609 656,609 656,609 656,699 656,780 -0.06%
  QoQ % 0.00% -0.06% 0.00% 0.00% -0.01% -0.01% -
  Horiz. % 99.91% 99.91% 99.97% 99.97% 99.97% 99.99% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.77 % 6.58 % 3.54 % 11.22 % 11.30 % 14.21 % -1.46 % -
  QoQ % 18.09% 85.88% -68.45% -0.71% -20.48% 1,073.29% -
  Horiz. % -532.19% -450.68% -242.47% -768.49% -773.97% -973.29% 100.00%
ROE 0.53 % 1.01 % -1.00 % 0.03 % 1.62 % 2.15 % -1.86 % -
  QoQ % -47.52% 201.00% -3,433.33% -98.15% -24.65% 215.59% -
  Horiz. % -28.49% -54.30% 53.76% -1.61% -87.10% -115.59% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.89 3.87 2.97 3.11 3.38 3.48 2.85 23.07%
  QoQ % 0.52% 30.30% -4.50% -7.99% -2.87% 22.11% -
  Horiz. % 136.49% 135.79% 104.21% 109.12% 118.60% 122.11% 100.00%
EPS 0.06 0.12 -0.12 0.00 0.21 0.28 -0.24 -
  QoQ % -50.00% 200.00% 0.00% 0.00% -25.00% 216.67% -
  Horiz. % -25.00% -50.00% 50.00% -0.00% -87.50% -116.67% 100.00%
DPS 0.00 0.35 0.00 0.15 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.00% 0.00% 30.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 -5.20%
  QoQ % 0.00% 0.00% 0.00% -7.69% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.88 3.86 2.96 3.10 3.38 3.47 2.85 22.86%
  QoQ % 0.52% 30.41% -4.52% -8.28% -2.59% 21.75% -
  Horiz. % 136.14% 135.44% 103.86% 108.77% 118.60% 121.75% 100.00%
EPS 0.06 0.12 -0.12 0.00 0.21 0.28 -0.24 -
  QoQ % -50.00% 200.00% 0.00% 0.00% -25.00% 216.67% -
  Horiz. % -25.00% -50.00% 50.00% -0.00% -87.50% -116.67% 100.00%
DPS 0.00 0.35 0.00 0.15 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.00% 0.00% 30.00% 0.00% 100.00% -
NAPS 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 -5.26%
  QoQ % 0.00% 0.00% 0.00% -7.71% 0.00% -0.08% -
  Horiz. % 92.22% 92.22% 92.22% 92.22% 99.92% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 -
P/RPS 3.47 3.10 4.38 4.34 3.99 3.74 4.91 -20.68%
  QoQ % 11.94% -29.22% 0.92% 8.77% 6.68% -23.83% -
  Horiz. % 70.67% 63.14% 89.21% 88.39% 81.26% 76.17% 100.00%
P/EPS 211.42 98.55 -107.91 4,432.11 64.23 46.42 -58.01 -
  QoQ % 114.53% 191.33% -102.43% 6,800.37% 38.37% 180.02% -
  Horiz. % -364.45% -169.88% 186.02% -7,640.25% -110.72% -80.02% 100.00%
EY 0.47 1.01 -0.93 0.02 1.56 2.15 -1.72 -
  QoQ % -53.47% 208.60% -4,750.00% -98.72% -27.44% 225.00% -
  Horiz. % -27.33% -58.72% 54.07% -1.16% -90.70% -125.00% 100.00%
DY 0.00 2.92 0.00 1.11 0.00 3.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.84% 0.00% 28.83% 0.00% 100.00% -
P/NAPS 1.13 1.00 1.08 1.13 1.04 1.00 1.08 3.07%
  QoQ % 13.00% -7.41% -4.42% 8.65% 4.00% -7.41% -
  Horiz. % 104.63% 92.59% 100.00% 104.63% 96.30% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 -
Price 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 -
P/RPS 3.34 3.36 3.88 4.18 4.14 3.45 4.56 -18.76%
  QoQ % -0.60% -13.40% -7.18% 0.97% 20.00% -24.34% -
  Horiz. % 73.25% 73.68% 85.09% 91.67% 90.79% 75.66% 100.00%
P/EPS 203.59 106.77 -95.46 4,267.96 66.61 42.85 -53.87 -
  QoQ % 90.68% 211.85% -102.24% 6,307.39% 55.45% 179.54% -
  Horiz. % -377.93% -198.20% 177.20% -7,922.70% -123.65% -79.54% 100.00%
EY 0.49 0.94 -1.05 0.02 1.50 2.33 -1.86 -
  QoQ % -47.87% 189.52% -5,350.00% -98.67% -35.62% 225.27% -
  Horiz. % -26.34% -50.54% 56.45% -1.08% -80.65% -125.27% 100.00%
DY 0.00 2.69 0.00 1.15 0.00 4.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.51% 0.00% 27.58% 0.00% 100.00% -
P/NAPS 1.08 1.08 0.96 1.08 1.08 0.92 1.00 5.27%
  QoQ % 0.00% 12.50% -11.11% 0.00% 17.39% -8.00% -
  Horiz. % 108.00% 108.00% 96.00% 108.00% 108.00% 92.00% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - An excellent joint venture deal with CPECC DK66
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers