Highlights

[PICORP] QoQ Quarter Result on 2019-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     84.73%    YoY -     3,770.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 18,050 24,617 26,148 23,188 25,552 25,376 19,470 -4.92%
  QoQ % -26.68% -5.86% 12.77% -9.25% 0.69% 30.33% -
  Horiz. % 92.71% 126.44% 134.30% 119.10% 131.24% 130.33% 100.00%
PBT 1,175 5,721 2,843 3,326 3,222 3,751 1,778 -24.11%
  QoQ % -79.46% 101.23% -14.52% 3.23% -14.10% 110.97% -
  Horiz. % 66.09% 321.77% 159.90% 187.06% 181.21% 210.97% 100.00%
Tax -447 -3,202 -1,873 -1,151 -1,237 -2,080 -1,088 -44.70%
  QoQ % 86.04% -70.96% -62.73% 6.95% 40.53% -91.18% -
  Horiz. % 41.08% 294.30% 172.15% 105.79% 113.69% 191.18% 100.00%
NP 728 2,519 970 2,175 1,985 1,671 690 3.64%
  QoQ % -71.10% 159.69% -55.40% 9.57% 18.79% 142.17% -
  Horiz. % 105.51% 365.07% 140.58% 315.22% 287.68% 242.17% 100.00%
NP to SH -432 942 -201 774 419 799 -791 -33.16%
  QoQ % -145.86% 568.66% -125.97% 84.73% -47.56% 201.01% -
  Horiz. % 54.61% -119.09% 25.41% -97.85% -52.97% -101.01% 100.00%
Tax Rate 38.04 % 55.97 % 65.88 % 34.61 % 38.39 % 55.45 % 61.19 % -27.14%
  QoQ % -32.04% -15.04% 90.35% -9.85% -30.77% -9.38% -
  Horiz. % 62.17% 91.47% 107.66% 56.56% 62.74% 90.62% 100.00%
Total Cost 17,322 22,098 25,178 21,013 23,567 23,705 18,780 -5.24%
  QoQ % -21.61% -12.23% 19.82% -10.84% -0.58% 26.22% -
  Horiz. % 92.24% 117.67% 134.07% 111.89% 125.49% 126.22% 100.00%
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,605 - - - 2,296 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.01% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 382.80 % - % - % - % 287.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.18% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
NOSH 655,631 655,631 655,796 655,796 656,196 656,196 656,609 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.03 % 10.23 % 3.71 % 9.38 % 7.77 % 6.58 % 3.54 % 9.02%
  QoQ % -60.61% 175.74% -60.45% 20.72% 18.09% 85.88% -
  Horiz. % 113.84% 288.98% 104.80% 264.97% 219.49% 185.88% 100.00%
ROE -0.55 % 1.20 % -0.26 % 0.98 % 0.53 % 1.01 % -1.00 % -32.85%
  QoQ % -145.83% 561.54% -126.53% 84.91% -47.52% 201.00% -
  Horiz. % 55.00% -120.00% 26.00% -98.00% -53.00% -101.00% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.75 3.75 3.99 3.54 3.89 3.87 2.97 -5.00%
  QoQ % -26.67% -6.02% 12.71% -9.00% 0.52% 30.30% -
  Horiz. % 92.59% 126.26% 134.34% 119.19% 130.98% 130.30% 100.00%
EPS -0.07 0.14 -0.03 0.12 0.06 0.12 -0.12 -30.16%
  QoQ % -150.00% 566.67% -125.00% 100.00% -50.00% 200.00% -
  Horiz. % 58.33% -116.67% 25.00% -100.00% -50.00% -100.00% 100.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.14% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.74 3.74 3.97 3.52 3.88 3.86 2.96 -5.01%
  QoQ % -26.74% -5.79% 12.78% -9.28% 0.52% 30.41% -
  Horiz. % 92.57% 126.35% 134.12% 118.92% 131.08% 130.41% 100.00%
EPS -0.07 0.14 -0.03 0.12 0.06 0.12 -0.12 -30.16%
  QoQ % -150.00% 566.67% -125.00% 100.00% -50.00% 200.00% -
  Horiz. % 58.33% -116.67% 25.00% -100.00% -50.00% -100.00% 100.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.14% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 -0.06%
  QoQ % 0.00% 0.00% 0.00% -0.08% 0.00% 0.00% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0700 0.1200 0.1300 0.1350 0.1350 0.1200 0.1300 -
P/RPS 2.54 3.20 3.26 3.82 3.47 3.10 4.38 -30.44%
  QoQ % -20.63% -1.84% -14.66% 10.09% 11.94% -29.22% -
  Horiz. % 57.99% 73.06% 74.43% 87.21% 79.22% 70.78% 100.00%
P/EPS -106.24 83.52 -424.15 114.38 211.42 98.55 -107.91 -1.03%
  QoQ % -227.20% 119.69% -470.83% -45.90% 114.53% 191.33% -
  Horiz. % 98.45% -77.40% 393.06% -106.00% -195.92% -91.33% 100.00%
EY -0.94 1.20 -0.24 0.87 0.47 1.01 -0.93 0.71%
  QoQ % -178.33% 600.00% -127.59% 85.11% -53.47% 208.60% -
  Horiz. % 101.08% -129.03% 25.81% -93.55% -50.54% -108.60% 100.00%
DY 0.00 4.58 0.00 0.00 0.00 2.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.85% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 1.00 1.08 1.13 1.13 1.00 1.08 -33.91%
  QoQ % -42.00% -7.41% -4.42% 0.00% 13.00% -7.41% -
  Horiz. % 53.70% 92.59% 100.00% 104.63% 104.63% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 -
Price 0.1150 0.1150 0.1200 0.1200 0.1300 0.1300 0.1150 -
P/RPS 4.18 3.06 3.01 3.39 3.34 3.36 3.88 5.09%
  QoQ % 36.60% 1.66% -11.21% 1.50% -0.60% -13.40% -
  Horiz. % 107.73% 78.87% 77.58% 87.37% 86.08% 86.60% 100.00%
P/EPS -174.53 80.04 -391.52 101.67 203.59 106.77 -95.46 49.47%
  QoQ % -318.05% 120.44% -485.09% -50.06% 90.68% 211.85% -
  Horiz. % 182.83% -83.85% 410.14% -106.51% -213.27% -111.85% 100.00%
EY -0.57 1.25 -0.26 0.98 0.49 0.94 -1.05 -33.43%
  QoQ % -145.60% 580.77% -126.53% 100.00% -47.87% 189.52% -
  Horiz. % 54.29% -119.05% 24.76% -93.33% -46.67% -89.52% 100.00%
DY 0.00 4.78 0.00 0.00 0.00 2.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 177.70% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.96 0.96 1.00 1.00 1.08 1.08 0.96 -
  QoQ % 0.00% -4.00% 0.00% -7.41% 0.00% 12.50% -
  Horiz. % 100.00% 100.00% 104.17% 104.17% 112.50% 112.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS