Highlights

[PICORP] QoQ Quarter Result on 2018-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -24.96%    YoY -     -22.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,376 19,470 20,407 22,212 22,822 18,726 18,532 23.24%
  QoQ % 30.33% -4.59% -8.13% -2.67% 21.87% 1.05% -
  Horiz. % 136.93% 105.06% 110.12% 119.86% 123.15% 101.05% 100.00%
PBT 3,751 1,778 3,252 4,035 5,085 237 990 142.45%
  QoQ % 110.97% -45.33% -19.41% -20.65% 2,045.57% -76.06% -
  Horiz. % 378.89% 179.60% 328.48% 407.58% 513.64% 23.94% 100.00%
Tax -2,080 -1,088 -962 -1,525 -1,843 -511 -773 93.11%
  QoQ % -91.18% -13.10% 36.92% 17.25% -260.67% 33.89% -
  Horiz. % 269.08% 140.75% 124.45% 197.28% 238.42% 66.11% 100.00%
NP 1,671 690 2,290 2,510 3,242 -274 217 288.50%
  QoQ % 142.17% -69.87% -8.76% -22.58% 1,283.21% -226.27% -
  Horiz. % 770.05% 317.97% 1,055.30% 1,156.68% 1,494.01% -126.27% 100.00%
NP to SH 799 -791 20 1,380 1,839 -1,585 -1,032 -
  QoQ % 201.01% -4,055.00% -98.55% -24.96% 216.03% -53.59% -
  Horiz. % -77.42% 76.65% -1.94% -133.72% -178.20% 153.59% 100.00%
Tax Rate 55.45 % 61.19 % 29.58 % 37.79 % 36.24 % 215.61 % 78.08 % -20.35%
  QoQ % -9.38% 106.86% -21.73% 4.28% -83.19% 176.14% -
  Horiz. % 71.02% 78.37% 37.88% 48.40% 46.41% 276.14% 100.00%
Total Cost 23,705 18,780 18,117 19,702 19,580 19,000 18,315 18.71%
  QoQ % 26.22% 3.66% -8.04% 0.62% 3.05% 3.74% -
  Horiz. % 129.43% 102.54% 98.92% 107.57% 106.91% 103.74% 100.00%
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,296 - 984 - 3,283 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.95% 0.00% 30.00% 0.00% 100.00% - -
Div Payout % 287.44 % - % 4,924.57 % - % 178.55 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.99% 0.00% 2,758.09% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
NOSH 656,196 656,609 656,609 656,609 656,699 656,780 656,780 -0.06%
  QoQ % -0.06% 0.00% 0.00% -0.01% -0.01% 0.00% -
  Horiz. % 99.91% 99.97% 99.97% 99.97% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.58 % 3.54 % 11.22 % 11.30 % 14.21 % -1.46 % 1.17 % 215.25%
  QoQ % 85.88% -68.45% -0.71% -20.48% 1,073.29% -224.79% -
  Horiz. % 562.39% 302.56% 958.97% 965.81% 1,214.53% -124.79% 100.00%
ROE 1.01 % -1.00 % 0.03 % 1.62 % 2.15 % -1.86 % -1.21 % -
  QoQ % 201.00% -3,433.33% -98.15% -24.65% 215.59% -53.72% -
  Horiz. % -83.47% 82.64% -2.48% -133.88% -177.69% 153.72% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.87 2.97 3.11 3.38 3.48 2.85 2.82 23.42%
  QoQ % 30.30% -4.50% -7.99% -2.87% 22.11% 1.06% -
  Horiz. % 137.23% 105.32% 110.28% 119.86% 123.40% 101.06% 100.00%
EPS 0.12 -0.12 0.00 0.21 0.28 -0.24 -0.16 -
  QoQ % 200.00% 0.00% 0.00% -25.00% 216.67% -50.00% -
  Horiz. % -75.00% 75.00% -0.00% -131.25% -175.00% 150.00% 100.00%
DPS 0.35 0.00 0.15 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 0.00% 30.00% 0.00% 100.00% - -
NAPS 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 -5.18%
  QoQ % 0.00% 0.00% -7.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.86 2.96 3.10 3.38 3.47 2.85 2.82 23.21%
  QoQ % 30.41% -4.52% -8.28% -2.59% 21.75% 1.06% -
  Horiz. % 136.88% 104.96% 109.93% 119.86% 123.05% 101.06% 100.00%
EPS 0.12 -0.12 0.00 0.21 0.28 -0.24 -0.16 -
  QoQ % 200.00% 0.00% 0.00% -25.00% 216.67% -50.00% -
  Horiz. % -75.00% 75.00% -0.00% -131.25% -175.00% 150.00% 100.00%
DPS 0.35 0.00 0.15 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 0.00% 30.00% 0.00% 100.00% - -
NAPS 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 -5.24%
  QoQ % 0.00% 0.00% -7.71% 0.00% -0.08% 0.00% -
  Horiz. % 92.22% 92.22% 92.22% 99.92% 99.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 -
P/RPS 3.10 4.38 4.34 3.99 3.74 4.91 6.02 -35.68%
  QoQ % -29.22% 0.92% 8.77% 6.68% -23.83% -18.44% -
  Horiz. % 51.50% 72.76% 72.09% 66.28% 62.13% 81.56% 100.00%
P/EPS 98.55 -107.91 4,432.11 64.23 46.42 -58.01 -108.19 -
  QoQ % 191.33% -102.43% 6,800.37% 38.37% 180.02% 46.38% -
  Horiz. % -91.09% 99.74% -4,096.60% -59.37% -42.91% 53.62% 100.00%
EY 1.01 -0.93 0.02 1.56 2.15 -1.72 -0.92 -
  QoQ % 208.60% -4,750.00% -98.72% -27.44% 225.00% -86.96% -
  Horiz. % -109.78% 101.09% -2.17% -169.57% -233.70% 186.96% 100.00%
DY 2.92 0.00 1.11 0.00 3.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.84% 0.00% 28.83% 0.00% 100.00% - -
P/NAPS 1.00 1.08 1.13 1.04 1.00 1.08 1.31 -16.43%
  QoQ % -7.41% -4.42% 8.65% 4.00% -7.41% -17.56% -
  Horiz. % 76.34% 82.44% 86.26% 79.39% 76.34% 82.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 -
P/RPS 3.36 3.88 4.18 4.14 3.45 4.56 4.96 -22.81%
  QoQ % -13.40% -7.18% 0.97% 20.00% -24.34% -8.06% -
  Horiz. % 67.74% 78.23% 84.27% 83.47% 69.56% 91.94% 100.00%
P/EPS 106.77 -95.46 4,267.96 66.61 42.85 -53.87 -89.10 -
  QoQ % 211.85% -102.24% 6,307.39% 55.45% 179.54% 39.54% -
  Horiz. % -119.83% 107.14% -4,790.08% -74.76% -48.09% 60.46% 100.00%
EY 0.94 -1.05 0.02 1.50 2.33 -1.86 -1.12 -
  QoQ % 189.52% -5,350.00% -98.67% -35.62% 225.27% -66.07% -
  Horiz. % -83.93% 93.75% -1.79% -133.93% -208.04% 166.07% 100.00%
DY 2.69 0.00 1.15 0.00 4.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.51% 0.00% 27.58% 0.00% 100.00% - -
P/NAPS 1.08 0.96 1.08 1.08 0.92 1.00 1.08 -
  QoQ % 12.50% -11.11% 0.00% 17.39% -8.00% -7.41% -
  Horiz. % 100.00% 88.89% 100.00% 100.00% 85.19% 92.59% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers