Highlights

[PICORP] QoQ Quarter Result on 2016-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 02-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -412.65%    YoY -     20.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 18,726 18,532 23,796 22,853 22,795 21,703 20,051 -4.45%
  QoQ % 1.05% -22.12% 4.13% 0.25% 5.03% 8.24% -
  Horiz. % 93.39% 92.42% 118.68% 113.97% 113.69% 108.24% 100.00%
PBT 237 990 6,529 -3,994 5,460 4,772 49 185.73%
  QoQ % -76.06% -84.84% 263.47% -173.15% 14.42% 9,638.78% -
  Horiz. % 483.67% 2,020.41% 13,324.49% -8,151.02% 11,142.86% 9,738.78% 100.00%
Tax -511 -773 -2,214 -2,642 -1,884 -2,413 -1,521 -51.64%
  QoQ % 33.89% 65.09% 16.20% -40.23% 21.92% -58.65% -
  Horiz. % 33.60% 50.82% 145.56% 173.70% 123.87% 158.65% 100.00%
NP -274 217 4,315 -6,636 3,576 2,359 -1,472 -67.37%
  QoQ % -226.27% -94.97% 165.02% -285.57% 51.59% 260.26% -
  Horiz. % 18.61% -14.74% -293.14% 450.82% -242.93% -160.26% 100.00%
NP to SH -1,585 -1,032 1,775 -7,688 2,459 619 -2,796 -31.48%
  QoQ % -53.59% -158.14% 123.09% -412.65% 297.25% 122.14% -
  Horiz. % 56.69% 36.91% -63.48% 274.96% -87.95% -22.14% 100.00%
Tax Rate 215.61 % 78.08 % 33.91 % - % 34.51 % 50.57 % 3,104.08 % -83.08%
  QoQ % 176.14% 130.26% 0.00% 0.00% -31.76% -98.37% -
  Horiz. % 6.95% 2.52% 1.09% 0.00% 1.11% 1.63% 100.00%
Total Cost 19,000 18,315 19,481 29,489 19,219 19,344 21,523 -7.97%
  QoQ % 3.74% -5.99% -33.94% 53.44% -0.65% -10.12% -
  Horiz. % 88.28% 85.10% 90.51% 137.01% 89.30% 89.88% 100.00%
Net Worth 85,381 85,381 91,949 85,381 92,074 96,288 93,200 -5.67%
  QoQ % 0.00% -7.14% 7.69% -7.27% -4.38% 3.31% -
  Horiz. % 91.61% 91.61% 98.66% 91.61% 98.79% 103.31% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 4,006 - 1,581 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 253.26% 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% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 85,381 85,381 91,949 85,381 92,074 96,288 93,200 -5.67%
  QoQ % 0.00% -7.14% 7.69% -7.27% -4.38% 3.31% -
  Horiz. % 91.61% 91.61% 98.66% 91.61% 98.79% 103.31% 100.00%
NOSH 656,780 656,780 656,780 656,780 657,673 687,777 665,714 -0.90%
  QoQ % 0.00% 0.00% 0.00% -0.14% -4.38% 3.31% -
  Horiz. % 98.66% 98.66% 98.66% 98.66% 98.79% 103.31% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.46 % 1.17 % 18.13 % -29.04 % 15.69 % 10.87 % -7.34 % -65.89%
  QoQ % -224.79% -93.55% 162.43% -285.09% 44.34% 248.09% -
  Horiz. % 19.89% -15.94% -247.00% 395.64% -213.76% -148.09% 100.00%
ROE -1.86 % -1.21 % 1.93 % -9.00 % 2.67 % 0.64 % -3.00 % -27.27%
  QoQ % -53.72% -162.69% 121.44% -437.08% 317.19% 121.33% -
  Horiz. % 62.00% 40.33% -64.33% 300.00% -89.00% -21.33% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.85 2.82 3.62 3.48 3.47 3.16 3.01 -3.57%
  QoQ % 1.06% -22.10% 4.02% 0.29% 9.81% 4.98% -
  Horiz. % 94.68% 93.69% 120.27% 115.61% 115.28% 104.98% 100.00%
EPS -0.24 -0.16 0.27 0.09 0.37 0.09 -0.42 -31.12%
  QoQ % -50.00% -159.26% 200.00% -75.68% 311.11% 121.43% -
  Horiz. % 57.14% 38.10% -64.29% -21.43% -88.10% -21.43% 100.00%
DPS 0.00 0.00 0.00 0.61 0.00 0.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 265.22% 0.00% 100.00% -
NAPS 0.1300 0.1300 0.1400 0.1300 0.1400 0.1400 0.1400 -4.82%
  QoQ % 0.00% -7.14% 7.69% -7.14% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 100.00% 92.86% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.85 2.82 3.62 3.47 3.46 3.30 3.05 -4.42%
  QoQ % 1.06% -22.10% 4.32% 0.29% 4.85% 8.20% -
  Horiz. % 93.44% 92.46% 118.69% 113.77% 113.44% 108.20% 100.00%
EPS -0.24 -0.16 0.27 -1.17 0.37 0.09 -0.42 -31.12%
  QoQ % -50.00% -159.26% 123.08% -416.22% 311.11% 121.43% -
  Horiz. % 57.14% 38.10% -64.29% 278.57% -88.10% -21.43% 100.00%
DPS 0.00 0.00 0.00 0.61 0.00 0.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 254.17% 0.00% 100.00% -
NAPS 0.1298 0.1298 0.1397 0.1298 0.1399 0.1463 0.1416 -5.63%
  QoQ % 0.00% -7.09% 7.63% -7.22% -4.37% 3.32% -
  Horiz. % 91.67% 91.67% 98.66% 91.67% 98.80% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1400 0.1700 0.1700 0.1400 0.1400 0.1450 0.1650 -
P/RPS 4.91 6.02 4.69 4.02 4.04 4.60 5.48 -7.05%
  QoQ % -18.44% 28.36% 16.67% -0.50% -12.17% -16.06% -
  Horiz. % 89.60% 109.85% 85.58% 73.36% 73.72% 83.94% 100.00%
P/EPS -58.01 -108.19 62.90 -11.96 37.44 161.11 -39.29 29.63%
  QoQ % 46.38% -272.00% 625.92% -131.94% -76.76% 510.05% -
  Horiz. % 147.65% 275.36% -160.09% 30.44% -95.29% -410.05% 100.00%
EY -1.72 -0.92 1.59 -8.36 2.67 0.62 -2.55 -23.07%
  QoQ % -86.96% -157.86% 119.02% -413.11% 330.65% 124.31% -
  Horiz. % 67.45% 36.08% -62.35% 327.84% -104.71% -24.31% 100.00%
DY 0.00 0.00 0.00 4.36 0.00 1.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 274.21% 0.00% 100.00% -
P/NAPS 1.08 1.31 1.21 1.08 1.00 1.04 1.18 -5.73%
  QoQ % -17.56% 8.26% 12.04% 8.00% -3.85% -11.86% -
  Horiz. % 91.53% 111.02% 102.54% 91.53% 84.75% 88.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 -
Price 0.1300 0.1400 0.1700 0.1700 0.1350 0.1500 0.1700 -
P/RPS 4.56 4.96 4.69 4.89 3.89 4.75 5.64 -13.20%
  QoQ % -8.06% 5.76% -4.09% 25.71% -18.11% -15.78% -
  Horiz. % 80.85% 87.94% 83.16% 86.70% 68.97% 84.22% 100.00%
P/EPS -53.87 -89.10 62.90 -14.52 36.11 166.67 -40.48 20.97%
  QoQ % 39.54% -241.65% 533.20% -140.21% -78.33% 511.73% -
  Horiz. % 133.08% 220.11% -155.39% 35.87% -89.20% -411.73% 100.00%
EY -1.86 -1.12 1.59 -6.89 2.77 0.60 -2.47 -17.21%
  QoQ % -66.07% -170.44% 123.08% -348.74% 361.67% 124.29% -
  Horiz. % 75.30% 45.34% -64.37% 278.95% -112.15% -24.29% 100.00%
DY 0.00 0.00 0.00 3.59 0.00 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 234.64% 0.00% 100.00% -
P/NAPS 1.00 1.08 1.21 1.31 0.96 1.07 1.21 -11.92%
  QoQ % -7.41% -10.74% -7.63% 36.46% -10.28% -11.57% -
  Horiz. % 82.64% 89.26% 100.00% 108.26% 79.34% 88.43% 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.
 


 

1900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0750.00 
 WILLOW 0.4550.00 
 IRIS 0.150.00 
 BTECH 0.230.00 
 3A 0.800.00 
 TENAGA-C57 0.130.00 
Partners & Brokers