Highlights

[PICORP] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -119.42%    YoY -     -111.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 21,703 20,051 21,548 18,341 20,718 19,922 21,153 1.73%
  QoQ % 8.24% -6.95% 17.49% -11.47% 4.00% -5.82% -
  Horiz. % 102.60% 94.79% 101.87% 86.71% 97.94% 94.18% 100.00%
PBT 4,772 49 -2,795 4,240 6,681 5,763 5,950 -13.69%
  QoQ % 9,638.78% 101.75% -165.92% -36.54% 15.93% -3.14% -
  Horiz. % 80.20% 0.82% -46.97% 71.26% 112.29% 96.86% 100.00%
Tax -2,413 -1,521 -8,358 -3,227 -2,293 -1,851 -2,384 0.81%
  QoQ % -58.65% 81.80% -159.00% -40.73% -23.88% 22.36% -
  Horiz. % 101.22% 63.80% 350.59% 135.36% 96.18% 77.64% 100.00%
NP 2,359 -1,472 -11,153 1,013 4,388 3,912 3,566 -24.10%
  QoQ % 260.26% 86.80% -1,200.99% -76.91% 12.17% 9.70% -
  Horiz. % 66.15% -41.28% -312.76% 28.41% 123.05% 109.70% 100.00%
NP to SH 619 -2,796 -9,702 -476 2,451 2,495 1,356 -40.74%
  QoQ % 122.14% 71.18% -1,938.24% -119.42% -1.76% 84.00% -
  Horiz. % 45.65% -206.19% -715.49% -35.10% 180.75% 184.00% 100.00%
Tax Rate 50.57 % 3,104.08 % - % 76.11 % 34.32 % 32.12 % 40.07 % 16.80%
  QoQ % -98.37% 0.00% 0.00% 121.77% 6.85% -19.84% -
  Horiz. % 126.20% 7,746.64% 0.00% 189.94% 85.65% 80.16% 100.00%
Total Cost 19,344 21,523 32,701 17,328 16,330 16,010 17,587 6.56%
  QoQ % -10.12% -34.18% 88.72% 6.11% 2.00% -8.97% -
  Horiz. % 109.99% 122.38% 185.94% 98.53% 92.85% 91.03% 100.00%
Net Worth 96,288 93,200 99,000 0 119,237 111,618 110,603 -8.83%
  QoQ % 3.31% -5.86% 0.00% 0.00% 6.83% 0.92% -
  Horiz. % 87.06% 84.27% 89.51% 0.00% 107.81% 100.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,581 - 1,517 - 2,517 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.84% 0.00% 60.30% 0.00% 100.00% - -
Div Payout % 255.56 % - % - % - % 102.70 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 248.84% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 96,288 93,200 99,000 0 119,237 111,618 110,603 -8.83%
  QoQ % 3.31% -5.86% 0.00% 0.00% 6.83% 0.92% -
  Horiz. % 87.06% 84.27% 89.51% 0.00% 107.81% 100.92% 100.00%
NOSH 687,777 665,714 659,999 647,500 662,432 656,578 650,606 3.78%
  QoQ % 3.31% 0.87% 1.93% -2.25% 0.89% 0.92% -
  Horiz. % 105.71% 102.32% 101.44% 99.52% 101.82% 100.92% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.87 % -7.34 % -51.76 % 5.52 % 21.18 % 19.64 % 16.86 % -25.39%
  QoQ % 248.09% 85.82% -1,037.68% -73.94% 7.84% 16.49% -
  Horiz. % 64.47% -43.53% -307.00% 32.74% 125.62% 116.49% 100.00%
ROE 0.64 % -3.00 % -9.80 % - % 2.06 % 2.24 % 1.23 % -35.33%
  QoQ % 121.33% 69.39% 0.00% 0.00% -8.04% 82.11% -
  Horiz. % 52.03% -243.90% -796.75% 0.00% 167.48% 182.11% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.16 3.01 3.26 2.83 3.13 3.03 3.25 -1.86%
  QoQ % 4.98% -7.67% 15.19% -9.58% 3.30% -6.77% -
  Horiz. % 97.23% 92.62% 100.31% 87.08% 96.31% 93.23% 100.00%
EPS 0.09 -0.42 -1.47 -0.07 0.37 0.38 0.21 -43.19%
  QoQ % 121.43% 71.43% -2,000.00% -118.92% -2.63% 80.95% -
  Horiz. % 42.86% -200.00% -700.00% -33.33% 176.19% 180.95% 100.00%
DPS 0.23 0.00 0.23 0.00 0.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.53% 0.00% 60.53% 0.00% 100.00% - -
NAPS 0.1400 0.1400 0.1500 0.0000 0.1800 0.1700 0.1700 -12.15%
  QoQ % 0.00% -6.67% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 82.35% 82.35% 88.24% 0.00% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.30 3.05 3.27 2.79 3.15 3.03 3.21 1.86%
  QoQ % 8.20% -6.73% 17.20% -11.43% 3.96% -5.61% -
  Horiz. % 102.80% 95.02% 101.87% 86.92% 98.13% 94.39% 100.00%
EPS 0.09 -0.42 -1.47 -0.07 0.37 0.38 0.21 -43.19%
  QoQ % 121.43% 71.43% -2,000.00% -118.92% -2.63% 80.95% -
  Horiz. % 42.86% -200.00% -700.00% -33.33% 176.19% 180.95% 100.00%
DPS 0.24 0.00 0.23 0.00 0.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.16% 0.00% 60.53% 0.00% 100.00% - -
NAPS 0.1463 0.1416 0.1505 0.0000 0.1812 0.1696 0.1681 -8.85%
  QoQ % 3.32% -5.91% 0.00% 0.00% 6.84% 0.89% -
  Horiz. % 87.03% 84.24% 89.53% 0.00% 107.79% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1450 0.1650 0.1900 0.1950 0.2250 0.2300 0.2050 -
P/RPS 4.60 5.48 5.82 6.88 7.19 7.58 6.31 -19.02%
  QoQ % -16.06% -5.84% -15.41% -4.31% -5.15% 20.13% -
  Horiz. % 72.90% 86.85% 92.23% 109.03% 113.95% 120.13% 100.00%
P/EPS 161.11 -39.29 -12.93 -265.26 60.81 60.53 98.36 39.00%
  QoQ % 510.05% -203.87% 95.13% -536.21% 0.46% -38.46% -
  Horiz. % 163.80% -39.95% -13.15% -269.68% 61.82% 61.54% 100.00%
EY 0.62 -2.55 -7.74 -0.38 1.64 1.65 1.02 -28.27%
  QoQ % 124.31% 67.05% -1,936.84% -123.17% -0.61% 61.76% -
  Horiz. % 60.78% -250.00% -758.82% -37.25% 160.78% 161.76% 100.00%
DY 1.59 0.00 1.21 0.00 1.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.08% 0.00% 71.60% 0.00% 100.00% - -
P/NAPS 1.04 1.18 1.27 0.00 1.25 1.35 1.21 -9.61%
  QoQ % -11.86% -7.09% 0.00% 0.00% -7.41% 11.57% -
  Horiz. % 85.95% 97.52% 104.96% 0.00% 103.31% 111.57% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 29/02/16 23/11/15 24/08/15 30/04/15 27/02/15 -
Price 0.1500 0.1700 0.1800 0.2050 0.1950 0.2350 0.2100 -
P/RPS 4.75 5.64 5.51 7.24 6.23 7.75 6.46 -18.55%
  QoQ % -15.78% 2.36% -23.90% 16.21% -19.61% 19.97% -
  Horiz. % 73.53% 87.31% 85.29% 112.07% 96.44% 119.97% 100.00%
P/EPS 166.67 -40.48 -12.24 -278.86 52.70 61.84 100.76 39.91%
  QoQ % 511.73% -230.72% 95.61% -629.15% -14.78% -38.63% -
  Horiz. % 165.41% -40.17% -12.15% -276.76% 52.30% 61.37% 100.00%
EY 0.60 -2.47 -8.17 -0.36 1.90 1.62 0.99 -28.41%
  QoQ % 124.29% 69.77% -2,169.44% -118.95% 17.28% 63.64% -
  Horiz. % 60.61% -249.49% -825.25% -36.36% 191.92% 163.64% 100.00%
DY 1.53 0.00 1.28 0.00 1.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.46% 0.00% 65.64% 0.00% 100.00% - -
P/NAPS 1.07 1.21 1.20 0.00 1.08 1.38 1.24 -9.37%
  QoQ % -11.57% 0.83% 0.00% 0.00% -21.74% 11.29% -
  Horiz. % 86.29% 97.58% 96.77% 0.00% 87.10% 111.29% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers