Highlights

[PICORP] QoQ Quarter Result on 2016-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     297.25%    YoY -     616.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 18,532 23,796 22,853 22,795 21,703 20,051 21,548 -9.57%
  QoQ % -22.12% 4.13% 0.25% 5.03% 8.24% -6.95% -
  Horiz. % 86.00% 110.43% 106.06% 105.79% 100.72% 93.05% 100.00%
PBT 990 6,529 -3,994 5,460 4,772 49 -2,795 -
  QoQ % -84.84% 263.47% -173.15% 14.42% 9,638.78% 101.75% -
  Horiz. % -35.42% -233.60% 142.90% -195.35% -170.73% -1.75% 100.00%
Tax -773 -2,214 -2,642 -1,884 -2,413 -1,521 -8,358 -79.58%
  QoQ % 65.09% 16.20% -40.23% 21.92% -58.65% 81.80% -
  Horiz. % 9.25% 26.49% 31.61% 22.54% 28.87% 18.20% 100.00%
NP 217 4,315 -6,636 3,576 2,359 -1,472 -11,153 -
  QoQ % -94.97% 165.02% -285.57% 51.59% 260.26% 86.80% -
  Horiz. % -1.95% -38.69% 59.50% -32.06% -21.15% 13.20% 100.00%
NP to SH -1,032 1,775 -7,688 2,459 619 -2,796 -9,702 -77.58%
  QoQ % -158.14% 123.09% -412.65% 297.25% 122.14% 71.18% -
  Horiz. % 10.64% -18.30% 79.24% -25.35% -6.38% 28.82% 100.00%
Tax Rate 78.08 % 33.91 % - % 34.51 % 50.57 % 3,104.08 % - % -
  QoQ % 130.26% 0.00% 0.00% -31.76% -98.37% 0.00% -
  Horiz. % 2.52% 1.09% 0.00% 1.11% 1.63% 100.00% -
Total Cost 18,315 19,481 29,489 19,219 19,344 21,523 32,701 -32.08%
  QoQ % -5.99% -33.94% 53.44% -0.65% -10.12% -34.18% -
  Horiz. % 56.01% 59.57% 90.18% 58.77% 59.15% 65.82% 100.00%
Net Worth 85,381 91,949 85,381 92,074 96,288 93,200 99,000 -9.40%
  QoQ % -7.14% 7.69% -7.27% -4.38% 3.31% -5.86% -
  Horiz. % 86.24% 92.88% 86.24% 93.00% 97.26% 94.14% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,006 - 1,581 - 1,517 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 263.92% 0.00% 104.21% 0.00% 100.00%
Div Payout % - % - % - % - % 255.56 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 85,381 91,949 85,381 92,074 96,288 93,200 99,000 -9.40%
  QoQ % -7.14% 7.69% -7.27% -4.38% 3.31% -5.86% -
  Horiz. % 86.24% 92.88% 86.24% 93.00% 97.26% 94.14% 100.00%
NOSH 656,780 656,780 656,780 657,673 687,777 665,714 659,999 -0.33%
  QoQ % 0.00% 0.00% -0.14% -4.38% 3.31% 0.87% -
  Horiz. % 99.51% 99.51% 99.51% 99.65% 104.21% 100.87% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.17 % 18.13 % -29.04 % 15.69 % 10.87 % -7.34 % -51.76 % -
  QoQ % -93.55% 162.43% -285.09% 44.34% 248.09% 85.82% -
  Horiz. % -2.26% -35.03% 56.11% -30.31% -21.00% 14.18% 100.00%
ROE -1.21 % 1.93 % -9.00 % 2.67 % 0.64 % -3.00 % -9.80 % -75.24%
  QoQ % -162.69% 121.44% -437.08% 317.19% 121.33% 69.39% -
  Horiz. % 12.35% -19.69% 91.84% -27.24% -6.53% 30.61% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.82 3.62 3.48 3.47 3.16 3.01 3.26 -9.22%
  QoQ % -22.10% 4.02% 0.29% 9.81% 4.98% -7.67% -
  Horiz. % 86.50% 111.04% 106.75% 106.44% 96.93% 92.33% 100.00%
EPS -0.16 0.27 0.09 0.37 0.09 -0.42 -1.47 -77.23%
  QoQ % -159.26% 200.00% -75.68% 311.11% 121.43% 71.43% -
  Horiz. % 10.88% -18.37% -6.12% -25.17% -6.12% 28.57% 100.00%
DPS 0.00 0.00 0.61 0.00 0.23 0.00 0.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 265.22% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1300 0.1400 0.1400 0.1400 0.1500 -9.11%
  QoQ % -7.14% 7.69% -7.14% 0.00% 0.00% -6.67% -
  Horiz. % 86.67% 93.33% 86.67% 93.33% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.82 3.62 3.47 3.46 3.30 3.05 3.27 -9.41%
  QoQ % -22.10% 4.32% 0.29% 4.85% 8.20% -6.73% -
  Horiz. % 86.24% 110.70% 106.12% 105.81% 100.92% 93.27% 100.00%
EPS -0.16 0.27 -1.17 0.37 0.09 -0.42 -1.47 -77.23%
  QoQ % -159.26% 123.08% -416.22% 311.11% 121.43% 71.43% -
  Horiz. % 10.88% -18.37% 79.59% -25.17% -6.12% 28.57% 100.00%
DPS 0.00 0.00 0.61 0.00 0.24 0.00 0.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 265.22% 0.00% 104.35% 0.00% 100.00%
NAPS 0.1298 0.1397 0.1298 0.1399 0.1463 0.1416 0.1505 -9.40%
  QoQ % -7.09% 7.63% -7.22% -4.37% 3.32% -5.91% -
  Horiz. % 86.25% 92.82% 86.25% 92.96% 97.21% 94.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.1700 0.1700 0.1400 0.1400 0.1450 0.1650 0.1900 -
P/RPS 6.02 4.69 4.02 4.04 4.60 5.48 5.82 2.28%
  QoQ % 28.36% 16.67% -0.50% -12.17% -16.06% -5.84% -
  Horiz. % 103.44% 80.58% 69.07% 69.42% 79.04% 94.16% 100.00%
P/EPS -108.19 62.90 -11.96 37.44 161.11 -39.29 -12.93 312.69%
  QoQ % -272.00% 625.92% -131.94% -76.76% 510.05% -203.87% -
  Horiz. % 836.74% -486.47% 92.50% -289.56% -1,246.02% 303.87% 100.00%
EY -0.92 1.59 -8.36 2.67 0.62 -2.55 -7.74 -75.86%
  QoQ % -157.86% 119.02% -413.11% 330.65% 124.31% 67.05% -
  Horiz. % 11.89% -20.54% 108.01% -34.50% -8.01% 32.95% 100.00%
DY 0.00 0.00 4.36 0.00 1.59 0.00 1.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 360.33% 0.00% 131.40% 0.00% 100.00%
P/NAPS 1.31 1.21 1.08 1.00 1.04 1.18 1.27 2.09%
  QoQ % 8.26% 12.04% 8.00% -3.85% -11.86% -7.09% -
  Horiz. % 103.15% 95.28% 85.04% 78.74% 81.89% 92.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 -
Price 0.1400 0.1700 0.1700 0.1350 0.1500 0.1700 0.1800 -
P/RPS 4.96 4.69 4.89 3.89 4.75 5.64 5.51 -6.78%
  QoQ % 5.76% -4.09% 25.71% -18.11% -15.78% 2.36% -
  Horiz. % 90.02% 85.12% 88.75% 70.60% 86.21% 102.36% 100.00%
P/EPS -89.10 62.90 -14.52 36.11 166.67 -40.48 -12.24 276.06%
  QoQ % -241.65% 533.20% -140.21% -78.33% 511.73% -230.72% -
  Horiz. % 727.94% -513.89% 118.63% -295.02% -1,361.68% 330.72% 100.00%
EY -1.12 1.59 -6.89 2.77 0.60 -2.47 -8.17 -73.45%
  QoQ % -170.44% 123.08% -348.74% 361.67% 124.29% 69.77% -
  Horiz. % 13.71% -19.46% 84.33% -33.90% -7.34% 30.23% 100.00%
DY 0.00 0.00 3.59 0.00 1.53 0.00 1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 280.47% 0.00% 119.53% 0.00% 100.00%
P/NAPS 1.08 1.21 1.31 0.96 1.07 1.21 1.20 -6.79%
  QoQ % -10.74% -7.63% 36.46% -10.28% -11.57% 0.83% -
  Horiz. % 90.00% 100.83% 109.17% 80.00% 89.17% 100.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

439  360  638  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.705-0.15 
 XDL 0.065-0.005 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.210.00 
 KSTAR 0.325-0.01 
 SUPERMX-C1I 0.11+0.005 
 JAKS-WC 0.33+0.235 
 PARKSON 0.145+0.02 
 ARMADA 0.290.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS