Highlights

[PICORP] QoQ Quarter Result on 2017-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 08-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     123.09%    YoY -     163.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 22,822 18,726 18,532 23,796 22,853 22,795 21,703 3.40%
  QoQ % 21.87% 1.05% -22.12% 4.13% 0.25% 5.03% -
  Horiz. % 105.16% 86.28% 85.39% 109.64% 105.30% 105.03% 100.00%
PBT 5,085 237 990 6,529 -3,994 5,460 4,772 4.31%
  QoQ % 2,045.57% -76.06% -84.84% 263.47% -173.15% 14.42% -
  Horiz. % 106.56% 4.97% 20.75% 136.82% -83.70% 114.42% 100.00%
Tax -1,843 -511 -773 -2,214 -2,642 -1,884 -2,413 -16.40%
  QoQ % -260.67% 33.89% 65.09% 16.20% -40.23% 21.92% -
  Horiz. % 76.38% 21.18% 32.03% 91.75% 109.49% 78.08% 100.00%
NP 3,242 -274 217 4,315 -6,636 3,576 2,359 23.54%
  QoQ % 1,283.21% -226.27% -94.97% 165.02% -285.57% 51.59% -
  Horiz. % 137.43% -11.62% 9.20% 182.92% -281.31% 151.59% 100.00%
NP to SH 1,839 -1,585 -1,032 1,775 -7,688 2,459 619 106.25%
  QoQ % 216.03% -53.59% -158.14% 123.09% -412.65% 297.25% -
  Horiz. % 297.09% -256.06% -166.72% 286.75% -1,242.00% 397.25% 100.00%
Tax Rate 36.24 % 215.61 % 78.08 % 33.91 % - % 34.51 % 50.57 % -19.87%
  QoQ % -83.19% 176.14% 130.26% 0.00% 0.00% -31.76% -
  Horiz. % 71.66% 426.36% 154.40% 67.06% 0.00% 68.24% 100.00%
Total Cost 19,580 19,000 18,315 19,481 29,489 19,219 19,344 0.81%
  QoQ % 3.05% 3.74% -5.99% -33.94% 53.44% -0.65% -
  Horiz. % 101.22% 98.22% 94.68% 100.71% 152.45% 99.35% 100.00%
Net Worth 85,370 85,381 85,381 91,949 85,381 92,074 96,288 -7.69%
  QoQ % -0.01% 0.00% -7.14% 7.69% -7.27% -4.38% -
  Horiz. % 88.66% 88.67% 88.67% 95.49% 88.67% 95.62% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,283 - - - 4,006 - 1,581 62.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.57% 0.00% 0.00% 0.00% 253.26% 0.00% 100.00%
Div Payout % 178.55 % - % - % - % - % - % 255.56 % -21.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.87% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 85,370 85,381 85,381 91,949 85,381 92,074 96,288 -7.69%
  QoQ % -0.01% 0.00% -7.14% 7.69% -7.27% -4.38% -
  Horiz. % 88.66% 88.67% 88.67% 95.49% 88.67% 95.62% 100.00%
NOSH 656,699 656,780 656,780 656,780 656,780 657,673 687,777 -3.03%
  QoQ % -0.01% 0.00% 0.00% 0.00% -0.14% -4.38% -
  Horiz. % 95.48% 95.49% 95.49% 95.49% 95.49% 95.62% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.21 % -1.46 % 1.17 % 18.13 % -29.04 % 15.69 % 10.87 % 19.50%
  QoQ % 1,073.29% -224.79% -93.55% 162.43% -285.09% 44.34% -
  Horiz. % 130.73% -13.43% 10.76% 166.79% -267.16% 144.34% 100.00%
ROE 2.15 % -1.86 % -1.21 % 1.93 % -9.00 % 2.67 % 0.64 % 123.81%
  QoQ % 215.59% -53.72% -162.69% 121.44% -437.08% 317.19% -
  Horiz. % 335.94% -290.62% -189.06% 301.56% -1,406.25% 417.19% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.48 2.85 2.82 3.62 3.48 3.47 3.16 6.62%
  QoQ % 22.11% 1.06% -22.10% 4.02% 0.29% 9.81% -
  Horiz. % 110.13% 90.19% 89.24% 114.56% 110.13% 109.81% 100.00%
EPS 0.28 -0.24 -0.16 0.27 0.09 0.37 0.09 112.67%
  QoQ % 216.67% -50.00% -159.26% 200.00% -75.68% 311.11% -
  Horiz. % 311.11% -266.67% -177.78% 300.00% 100.00% 411.11% 100.00%
DPS 0.50 0.00 0.00 0.00 0.61 0.00 0.23 67.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 217.39% 0.00% 0.00% 0.00% 265.22% 0.00% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1400 0.1300 0.1400 0.1400 -4.81%
  QoQ % 0.00% 0.00% -7.14% 7.69% -7.14% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 100.00% 92.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.47 2.85 2.82 3.62 3.47 3.46 3.30 3.40%
  QoQ % 21.75% 1.06% -22.10% 4.32% 0.29% 4.85% -
  Horiz. % 105.15% 86.36% 85.45% 109.70% 105.15% 104.85% 100.00%
EPS 0.28 -0.24 -0.16 0.27 -1.17 0.37 0.09 112.67%
  QoQ % 216.67% -50.00% -159.26% 123.08% -416.22% 311.11% -
  Horiz. % 311.11% -266.67% -177.78% 300.00% -1,300.00% 411.11% 100.00%
DPS 0.50 0.00 0.00 0.00 0.61 0.00 0.24 62.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.33% 0.00% 0.00% 0.00% 254.17% 0.00% 100.00%
NAPS 0.1297 0.1298 0.1298 0.1397 0.1298 0.1399 0.1463 -7.69%
  QoQ % -0.08% 0.00% -7.09% 7.63% -7.22% -4.37% -
  Horiz. % 88.65% 88.72% 88.72% 95.49% 88.72% 95.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1300 0.1400 0.1700 0.1700 0.1400 0.1400 0.1450 -
P/RPS 3.74 4.91 6.02 4.69 4.02 4.04 4.60 -12.86%
  QoQ % -23.83% -18.44% 28.36% 16.67% -0.50% -12.17% -
  Horiz. % 81.30% 106.74% 130.87% 101.96% 87.39% 87.83% 100.00%
P/EPS 46.42 -58.01 -108.19 62.90 -11.96 37.44 161.11 -56.28%
  QoQ % 180.02% 46.38% -272.00% 625.92% -131.94% -76.76% -
  Horiz. % 28.81% -36.01% -67.15% 39.04% -7.42% 23.24% 100.00%
EY 2.15 -1.72 -0.92 1.59 -8.36 2.67 0.62 128.58%
  QoQ % 225.00% -86.96% -157.86% 119.02% -413.11% 330.65% -
  Horiz. % 346.77% -277.42% -148.39% 256.45% -1,348.39% 430.65% 100.00%
DY 3.85 0.00 0.00 0.00 4.36 0.00 1.59 80.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.14% 0.00% 0.00% 0.00% 274.21% 0.00% 100.00%
P/NAPS 1.00 1.08 1.31 1.21 1.08 1.00 1.04 -2.57%
  QoQ % -7.41% -17.56% 8.26% 12.04% 8.00% -3.85% -
  Horiz. % 96.15% 103.85% 125.96% 116.35% 103.85% 96.15% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 -
Price 0.1200 0.1300 0.1400 0.1700 0.1700 0.1350 0.1500 -
P/RPS 3.45 4.56 4.96 4.69 4.89 3.89 4.75 -19.15%
  QoQ % -24.34% -8.06% 5.76% -4.09% 25.71% -18.11% -
  Horiz. % 72.63% 96.00% 104.42% 98.74% 102.95% 81.89% 100.00%
P/EPS 42.85 -53.87 -89.10 62.90 -14.52 36.11 166.67 -59.47%
  QoQ % 179.54% 39.54% -241.65% 533.20% -140.21% -78.33% -
  Horiz. % 25.71% -32.32% -53.46% 37.74% -8.71% 21.67% 100.00%
EY 2.33 -1.86 -1.12 1.59 -6.89 2.77 0.60 146.45%
  QoQ % 225.27% -66.07% -170.44% 123.08% -348.74% 361.67% -
  Horiz. % 388.33% -310.00% -186.67% 265.00% -1,148.33% 461.67% 100.00%
DY 4.17 0.00 0.00 0.00 3.59 0.00 1.53 94.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 272.55% 0.00% 0.00% 0.00% 234.64% 0.00% 100.00%
P/NAPS 0.92 1.00 1.08 1.21 1.31 0.96 1.07 -9.55%
  QoQ % -8.00% -7.41% -10.74% -7.63% 36.46% -10.28% -
  Horiz. % 85.98% 93.46% 100.93% 113.08% 122.43% 89.72% 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