Highlights

[PICORP] QoQ Quarter Result on 2020-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -145.86%    YoY -     -203.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 27,774 26,213 15,926 18,050 24,617 26,148 23,188 12.72%
  QoQ % 5.96% 64.59% -11.77% -26.68% -5.86% 12.77% -
  Horiz. % 119.78% 113.05% 68.68% 77.84% 106.16% 112.77% 100.00%
PBT 2,377 3,644 253 1,175 5,721 2,843 3,326 -19.98%
  QoQ % -34.77% 1,340.32% -78.47% -79.46% 101.23% -14.52% -
  Horiz. % 71.47% 109.56% 7.61% 35.33% 172.01% 85.48% 100.00%
Tax -886 -1,442 -1,461 -447 -3,202 -1,873 -1,151 -15.94%
  QoQ % 38.56% 1.30% -226.85% 86.04% -70.96% -62.73% -
  Horiz. % 76.98% 125.28% 126.93% 38.84% 278.19% 162.73% 100.00%
NP 1,491 2,202 -1,208 728 2,519 970 2,175 -22.16%
  QoQ % -32.29% 282.28% -265.93% -71.10% 159.69% -55.40% -
  Horiz. % 68.55% 101.24% -55.54% 33.47% 115.82% 44.60% 100.00%
NP to SH -271 -13 -1,957 -432 942 -201 774 -
  QoQ % -1,984.62% 99.34% -353.01% -145.86% 568.66% -125.97% -
  Horiz. % -35.01% -1.68% -252.84% -55.81% 121.71% -25.97% 100.00%
Tax Rate 37.27 % 39.57 % 577.47 % 38.04 % 55.97 % 65.88 % 34.61 % 5.04%
  QoQ % -5.81% -93.15% 1,418.06% -32.04% -15.04% 90.35% -
  Horiz. % 107.69% 114.33% 1,668.51% 109.91% 161.72% 190.35% 100.00%
Total Cost 26,283 24,011 17,134 17,322 22,098 25,178 21,013 16.01%
  QoQ % 9.46% 40.14% -1.09% -21.61% -12.23% 19.82% -
  Horiz. % 125.08% 114.27% 81.54% 82.43% 105.16% 119.82% 100.00%
Net Worth 72,119 72,119 78,675 78,675 78,675 78,695 78,695 -5.63%
  QoQ % 0.00% -8.33% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 91.64% 91.64% 99.97% 99.97% 99.97% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 3,605 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 382.80 % - % - % -
  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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 72,119 72,119 78,675 78,675 78,675 78,695 78,695 -5.63%
  QoQ % 0.00% -8.33% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 91.64% 91.64% 99.97% 99.97% 99.97% 100.00% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,796 655,796 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.37 % 8.40 % -7.59 % 4.03 % 10.23 % 3.71 % 9.38 % -30.94%
  QoQ % -36.07% 210.67% -288.34% -60.61% 175.74% -60.45% -
  Horiz. % 57.25% 89.55% -80.92% 42.96% 109.06% 39.55% 100.00%
ROE -0.38 % -0.02 % -2.49 % -0.55 % 1.20 % -0.26 % 0.98 % -
  QoQ % -1,800.00% 99.20% -352.73% -145.83% 561.54% -126.53% -
  Horiz. % -38.78% -2.04% -254.08% -56.12% 122.45% -26.53% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.24 4.00 2.43 2.75 3.75 3.99 3.54 12.72%
  QoQ % 6.00% 64.61% -11.64% -26.67% -6.02% 12.71% -
  Horiz. % 119.77% 112.99% 68.64% 77.68% 105.93% 112.71% 100.00%
EPS -0.04 0.00 -0.30 -0.07 0.14 -0.03 0.12 -
  QoQ % 0.00% 0.00% -328.57% -150.00% 566.67% -125.00% -
  Horiz. % -33.33% 0.00% -250.00% -58.33% 116.67% -25.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1100 0.1100 0.1200 0.1200 0.1200 0.1200 0.1200 -5.61%
  QoQ % 0.00% -8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.22 3.98 2.42 2.74 3.74 3.97 3.52 12.79%
  QoQ % 6.03% 64.46% -11.68% -26.74% -5.79% 12.78% -
  Horiz. % 119.89% 113.07% 68.75% 77.84% 106.25% 112.78% 100.00%
EPS -0.04 0.00 -0.30 -0.07 0.14 -0.03 0.12 -
  QoQ % 0.00% 0.00% -328.57% -150.00% 566.67% -125.00% -
  Horiz. % -33.33% 0.00% -250.00% -58.33% 116.67% -25.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1096 0.1096 0.1196 0.1196 0.1196 0.1196 0.1196 -5.63%
  QoQ % 0.00% -8.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.1100 0.1000 0.1000 0.0700 0.1200 0.1300 0.1350 -
P/RPS 2.60 2.50 4.12 2.54 3.20 3.26 3.82 -22.53%
  QoQ % 4.00% -39.32% 62.20% -20.63% -1.84% -14.66% -
  Horiz. % 68.06% 65.45% 107.85% 66.49% 83.77% 85.34% 100.00%
P/EPS -266.12 -5,043.32 -33.50 -106.24 83.52 -424.15 114.38 -
  QoQ % 94.72% -14,954.69% 68.47% -227.20% 119.69% -470.83% -
  Horiz. % -232.66% -4,409.27% -29.29% -92.88% 73.02% -370.83% 100.00%
EY -0.38 -0.02 -2.98 -0.94 1.20 -0.24 0.87 -
  QoQ % -1,800.00% 99.33% -217.02% -178.33% 600.00% -127.59% -
  Horiz. % -43.68% -2.30% -342.53% -108.05% 137.93% -27.59% 100.00%
DY 0.00 0.00 0.00 0.00 4.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.00 0.91 0.83 0.58 1.00 1.08 1.13 -7.79%
  QoQ % 9.89% 9.64% 43.10% -42.00% -7.41% -4.42% -
  Horiz. % 88.50% 80.53% 73.45% 51.33% 88.50% 95.58% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 -
Price 0.1450 0.1000 0.1200 0.1150 0.1150 0.1200 0.1200 -
P/RPS 3.42 2.50 4.94 4.18 3.06 3.01 3.39 0.59%
  QoQ % 36.80% -49.39% 18.18% 36.60% 1.66% -11.21% -
  Horiz. % 100.88% 73.75% 145.72% 123.30% 90.27% 88.79% 100.00%
P/EPS -350.80 -5,043.32 -40.20 -174.53 80.04 -391.52 101.67 -
  QoQ % 93.04% -12,445.57% 76.97% -318.05% 120.44% -485.09% -
  Horiz. % -345.04% -4,960.48% -39.54% -171.66% 78.73% -385.09% 100.00%
EY -0.29 -0.02 -2.49 -0.57 1.25 -0.26 0.98 -
  QoQ % -1,350.00% 99.20% -336.84% -145.60% 580.77% -126.53% -
  Horiz. % -29.59% -2.04% -254.08% -58.16% 127.55% -26.53% 100.00%
DY 0.00 0.00 0.00 0.00 4.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.32 0.91 1.00 0.96 0.96 1.00 1.00 20.23%
  QoQ % 45.05% -9.00% 4.17% 0.00% -4.00% 0.00% -
  Horiz. % 132.00% 91.00% 100.00% 96.00% 96.00% 100.00% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
6. What happened to Evergrande and its impacts to the steel industry Shiba Capital
7. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
8. VS Industry - Uptrend Begin? Nott Invest
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS