Highlights

[PICORP] QoQ Quarter Result on 2021-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 31-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     33.95%    YoY -     58.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 19,306 23,202 27,774 26,213 15,926 18,050 24,617 -14.97%
  QoQ % -16.79% -16.46% 5.96% 64.59% -11.77% -26.68% -
  Horiz. % 78.43% 94.25% 112.82% 106.48% 64.70% 73.32% 100.00%
PBT -855 1,777 2,377 3,644 253 1,175 5,721 -
  QoQ % -148.11% -25.24% -34.77% 1,340.32% -78.47% -79.46% -
  Horiz. % -14.94% 31.06% 41.55% 63.70% 4.42% 20.54% 100.00%
Tax -1,328 -902 -886 -1,442 -1,461 -447 -3,202 -44.42%
  QoQ % -47.23% -1.81% 38.56% 1.30% -226.85% 86.04% -
  Horiz. % 41.47% 28.17% 27.67% 45.03% 45.63% 13.96% 100.00%
NP -2,183 875 1,491 2,202 -1,208 728 2,519 -
  QoQ % -349.49% -41.31% -32.29% 282.28% -265.93% -71.10% -
  Horiz. % -86.66% 34.74% 59.19% 87.42% -47.96% 28.90% 100.00%
NP to SH -3,566 -179 -271 -13 -1,957 -432 942 -
  QoQ % -1,892.18% 33.95% -1,984.62% 99.34% -353.01% -145.86% -
  Horiz. % -378.56% -19.00% -28.77% -1.38% -207.75% -45.86% 100.00%
Tax Rate - % 50.76 % 37.27 % 39.57 % 577.47 % 38.04 % 55.97 % -
  QoQ % 0.00% 36.20% -5.81% -93.15% 1,418.06% -32.04% -
  Horiz. % 0.00% 90.69% 66.59% 70.70% 1,031.75% 67.96% 100.00%
Total Cost 21,489 22,327 26,283 24,011 17,134 17,322 22,098 -1.85%
  QoQ % -3.75% -15.05% 9.46% 40.14% -1.09% -21.61% -
  Horiz. % 97.24% 101.04% 118.94% 108.66% 77.54% 78.39% 100.00%
Net Worth 72,119 72,119 72,119 72,119 78,675 78,675 78,675 -5.64%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 100.00% 100.00% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 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% 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% 0.00% 0.00% 100.00%
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 72,119 72,119 72,119 72,119 78,675 78,675 78,675 -5.64%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 100.00% 100.00% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,631 655,631 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -11.31 % 3.77 % 5.37 % 8.40 % -7.59 % 4.03 % 10.23 % -
  QoQ % -400.00% -29.80% -36.07% 210.67% -288.34% -60.61% -
  Horiz. % -110.56% 36.85% 52.49% 82.11% -74.19% 39.39% 100.00%
ROE -4.94 % -0.25 % -0.38 % -0.02 % -2.49 % -0.55 % 1.20 % -
  QoQ % -1,876.00% 34.21% -1,800.00% 99.20% -352.73% -145.83% -
  Horiz. % -411.67% -20.83% -31.67% -1.67% -207.50% -45.83% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.94 3.54 4.24 4.00 2.43 2.75 3.75 -14.99%
  QoQ % -16.95% -16.51% 6.00% 64.61% -11.64% -26.67% -
  Horiz. % 78.40% 94.40% 113.07% 106.67% 64.80% 73.33% 100.00%
EPS -0.54 -0.03 -0.04 0.00 -0.30 -0.07 0.14 -
  QoQ % -1,700.00% 25.00% 0.00% 0.00% -328.57% -150.00% -
  Horiz. % -385.71% -21.43% -28.57% 0.00% -214.29% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1100 0.1100 0.1100 0.1100 0.1200 0.1200 0.1200 -5.64%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.93 3.53 4.22 3.98 2.42 2.74 3.74 -15.03%
  QoQ % -17.00% -16.35% 6.03% 64.46% -11.68% -26.74% -
  Horiz. % 78.34% 94.39% 112.83% 106.42% 64.71% 73.26% 100.00%
EPS -0.54 -0.03 -0.04 0.00 -0.30 -0.07 0.14 -
  QoQ % -1,700.00% 25.00% 0.00% 0.00% -328.57% -150.00% -
  Horiz. % -385.71% -21.43% -28.57% 0.00% -214.29% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1096 0.1096 0.1096 0.1096 0.1196 0.1196 0.1196 -5.66%
  QoQ % 0.00% 0.00% 0.00% -8.36% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 91.64% 91.64% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.1600 0.1300 0.1100 0.1000 0.1000 0.0700 0.1200 -
P/RPS 5.43 3.67 2.60 2.50 4.12 2.54 3.20 42.31%
  QoQ % 47.96% 41.15% 4.00% -39.32% 62.20% -20.63% -
  Horiz. % 169.69% 114.69% 81.25% 78.12% 128.75% 79.38% 100.00%
P/EPS -29.42 -476.16 -266.12 -5,043.32 -33.50 -106.24 83.52 -
  QoQ % 93.82% -78.93% 94.72% -14,954.69% 68.47% -227.20% -
  Horiz. % -35.23% -570.11% -318.63% -6,038.46% -40.11% -127.20% 100.00%
EY -3.40 -0.21 -0.38 -0.02 -2.98 -0.94 1.20 -
  QoQ % -1,519.05% 44.74% -1,800.00% 99.33% -217.02% -178.33% -
  Horiz. % -283.33% -17.50% -31.67% -1.67% -248.33% -78.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.18 1.00 0.91 0.83 0.58 1.00 28.14%
  QoQ % 22.88% 18.00% 9.89% 9.64% 43.10% -42.00% -
  Horiz. % 145.00% 118.00% 100.00% 91.00% 83.00% 58.00% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 - - 23/11/20 26/08/20 16/06/20 28/02/20 -
Price 0.1700 0.1900 0.1450 0.1000 0.1200 0.1150 0.1150 -
P/RPS 5.77 5.37 3.42 2.50 4.94 4.18 3.06 52.69%
  QoQ % 7.45% 57.02% 36.80% -49.39% 18.18% 36.60% -
  Horiz. % 188.56% 175.49% 111.76% 81.70% 161.44% 136.60% 100.00%
P/EPS -31.26 -695.92 -350.80 -5,043.32 -40.20 -174.53 80.04 -
  QoQ % 95.51% -98.38% 93.04% -12,445.57% 76.97% -318.05% -
  Horiz. % -39.06% -869.47% -438.28% -6,301.00% -50.22% -218.05% 100.00%
EY -3.20 -0.14 -0.29 -0.02 -2.49 -0.57 1.25 -
  QoQ % -2,185.71% 51.72% -1,350.00% 99.20% -336.84% -145.60% -
  Horiz. % -256.00% -11.20% -23.20% -1.60% -199.20% -45.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.55 1.73 1.32 0.91 1.00 0.96 0.96 37.67%
  QoQ % -10.40% 31.06% 45.05% -9.00% 4.17% 0.00% -
  Horiz. % 161.46% 180.21% 137.50% 94.79% 104.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS