Highlights

[PICORP] QoQ TTM Result on 2016-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -17.43%    YoY -     -216.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 91,147 87,402 86,097 81,643 80,658 80,529 80,134 8.96%
  QoQ % 4.28% 1.52% 5.46% 1.22% 0.16% 0.49% -
  Horiz. % 113.74% 109.07% 107.44% 101.88% 100.65% 100.49% 100.00%
PBT 12,767 6,287 6,458 5,238 7,147 12,861 22,634 -31.71%
  QoQ % 103.07% -2.65% 23.29% -26.71% -44.43% -43.18% -
  Horiz. % 56.41% 27.78% 28.53% 23.14% 31.58% 56.82% 100.00%
Tax -9,153 -8,460 -12,314 -13,657 -13,537 -13,867 -9,755 -4.15%
  QoQ % -8.19% 31.30% 9.83% -0.89% 2.38% -42.15% -
  Horiz. % 93.83% 86.72% 126.23% 140.00% 138.77% 142.15% 100.00%
NP 3,614 -2,173 -5,856 -8,419 -6,390 -1,006 12,879 -57.11%
  QoQ % 266.31% 62.89% 30.44% -31.75% -535.19% -107.81% -
  Horiz. % 28.06% -16.87% -45.47% -65.37% -49.62% -7.81% 100.00%
NP to SH -2,834 -7,405 -9,399 -12,334 -10,503 -5,212 5,826 -
  QoQ % 61.73% 21.22% 23.80% -17.43% -101.52% -189.46% -
  Horiz. % -48.64% -127.10% -161.33% -211.71% -180.28% -89.46% 100.00%
Tax Rate 71.69 % 134.56 % 190.68 % 260.73 % 189.41 % 107.82 % 43.10 % 40.34%
  QoQ % -46.72% -29.43% -26.87% 37.65% 75.67% 150.16% -
  Horiz. % 166.33% 312.20% 442.41% 604.94% 439.47% 250.16% 100.00%
Total Cost 87,533 89,575 91,953 90,062 87,048 81,535 67,255 19.19%
  QoQ % -2.28% -2.59% 2.10% 3.46% 6.76% 21.23% -
  Horiz. % 130.15% 133.19% 136.72% 133.91% 129.43% 121.23% 100.00%
Net Worth 91,949 85,381 0 96,288 93,200 99,000 0 -
  QoQ % 7.69% 0.00% 0.00% 3.31% -5.86% 0.00% -
  Horiz. % 92.88% 86.24% 0.00% 97.26% 94.14% 100.00% -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,588 5,588 3,099 3,099 4,035 4,035 2,517 70.09%
  QoQ % 0.00% 80.27% 0.00% -23.18% 0.00% 60.30% -
  Horiz. % 222.00% 222.00% 123.15% 123.15% 160.30% 160.30% 100.00%
Div Payout % - % - % - % - % - % - % 43.21 % -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 91,949 85,381 0 96,288 93,200 99,000 0 -
  QoQ % 7.69% 0.00% 0.00% 3.31% -5.86% 0.00% -
  Horiz. % 92.88% 86.24% 0.00% 97.26% 94.14% 100.00% -
NOSH 656,780 656,780 657,673 687,777 665,714 659,999 647,500 0.95%
  QoQ % 0.00% -0.14% -4.38% 3.31% 0.87% 1.93% -
  Horiz. % 101.43% 101.43% 101.57% 106.22% 102.81% 101.93% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.97 % -2.49 % -6.80 % -10.31 % -7.92 % -1.25 % 16.07 % -60.59%
  QoQ % 259.44% 63.38% 34.04% -30.18% -533.60% -107.78% -
  Horiz. % 24.70% -15.49% -42.31% -64.16% -49.28% -7.78% 100.00%
ROE -3.08 % -8.67 % - % -12.81 % -11.27 % -5.26 % - % -
  QoQ % 64.48% 0.00% 0.00% -13.66% -114.26% 0.00% -
  Horiz. % 58.56% 164.83% 0.00% 243.54% 214.26% 100.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.88 13.31 13.09 11.87 12.12 12.20 12.38 7.92%
  QoQ % 4.28% 1.68% 10.28% -2.06% -0.66% -1.45% -
  Horiz. % 112.12% 107.51% 105.74% 95.88% 97.90% 98.55% 100.00%
EPS -0.43 -1.13 -1.43 -1.79 -1.58 -0.79 0.90 -
  QoQ % 61.95% 20.98% 20.11% -13.29% -100.00% -187.78% -
  Horiz. % -47.78% -125.56% -158.89% -198.89% -175.56% -87.78% 100.00%
DPS 0.85 0.85 0.47 0.45 0.61 0.61 0.39 68.02%
  QoQ % 0.00% 80.85% 4.44% -26.23% 0.00% 56.41% -
  Horiz. % 217.95% 217.95% 120.51% 115.38% 156.41% 156.41% 100.00%
NAPS 0.1400 0.1300 0.0000 0.1400 0.1400 0.1500 0.0000 -
  QoQ % 7.69% 0.00% 0.00% 0.00% -6.67% 0.00% -
  Horiz. % 93.33% 86.67% 0.00% 93.33% 93.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.85 13.28 13.08 12.41 12.26 12.24 12.18 8.94%
  QoQ % 4.29% 1.53% 5.40% 1.22% 0.16% 0.49% -
  Horiz. % 113.71% 109.03% 107.39% 101.89% 100.66% 100.49% 100.00%
EPS -0.43 -1.13 -1.43 -1.87 -1.60 -0.79 0.89 -
  QoQ % 61.95% 20.98% 23.53% -16.87% -102.53% -188.76% -
  Horiz. % -48.31% -126.97% -160.67% -210.11% -179.78% -88.76% 100.00%
DPS 0.85 0.85 0.47 0.47 0.61 0.61 0.38 70.95%
  QoQ % 0.00% 80.85% 0.00% -22.95% 0.00% 60.53% -
  Horiz. % 223.68% 223.68% 123.68% 123.68% 160.53% 160.53% 100.00%
NAPS 0.1397 0.1298 0.0000 0.1463 0.1416 0.1505 0.0000 -
  QoQ % 7.63% 0.00% 0.00% 3.32% -5.91% 0.00% -
  Horiz. % 92.82% 86.25% 0.00% 97.21% 94.09% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1700 0.1400 0.1400 0.1450 0.1650 0.1900 0.1950 -
P/RPS 1.22 1.05 1.07 1.22 1.36 1.56 1.58 -15.82%
  QoQ % 16.19% -1.87% -12.30% -10.29% -12.82% -1.27% -
  Horiz. % 77.22% 66.46% 67.72% 77.22% 86.08% 98.73% 100.00%
P/EPS -39.40 -12.42 -9.80 -8.09 -10.46 -24.06 21.67 -
  QoQ % -217.23% -26.73% -21.14% 22.66% 56.53% -211.03% -
  Horiz. % -181.82% -57.31% -45.22% -37.33% -48.27% -111.03% 100.00%
EY -2.54 -8.05 -10.21 -12.37 -9.56 -4.16 4.61 -
  QoQ % 68.45% 21.16% 17.46% -29.39% -129.81% -190.24% -
  Horiz. % -55.10% -174.62% -221.48% -268.33% -207.38% -90.24% 100.00%
DY 5.01 6.08 3.37 3.11 3.67 3.21 1.99 84.96%
  QoQ % -17.60% 80.42% 8.36% -15.26% 14.33% 61.31% -
  Horiz. % 251.76% 305.53% 169.35% 156.28% 184.42% 161.31% 100.00%
P/NAPS 1.21 1.08 0.00 1.04 1.18 1.27 0.00 -
  QoQ % 12.04% 0.00% 0.00% -11.86% -7.09% 0.00% -
  Horiz. % 95.28% 85.04% 0.00% 81.89% 92.91% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 23/11/15 -
Price 0.1700 0.1700 0.1350 0.1500 0.1700 0.1800 0.2050 -
P/RPS 1.22 1.28 1.03 1.26 1.40 1.48 1.66 -18.55%
  QoQ % -4.69% 24.27% -18.25% -10.00% -5.41% -10.84% -
  Horiz. % 73.49% 77.11% 62.05% 75.90% 84.34% 89.16% 100.00%
P/EPS -39.40 -15.08 -9.45 -8.36 -10.78 -22.79 22.78 -
  QoQ % -161.27% -59.58% -13.04% 22.45% 52.70% -200.04% -
  Horiz. % -172.96% -66.20% -41.48% -36.70% -47.32% -100.04% 100.00%
EY -2.54 -6.63 -10.59 -11.96 -9.28 -4.39 4.39 -
  QoQ % 61.69% 37.39% 11.45% -28.88% -111.39% -200.00% -
  Horiz. % -57.86% -151.03% -241.23% -272.44% -211.39% -100.00% 100.00%
DY 5.01 5.01 3.49 3.00 3.57 3.39 1.90 90.75%
  QoQ % 0.00% 43.55% 16.33% -15.97% 5.31% 78.42% -
  Horiz. % 263.68% 263.68% 183.68% 157.89% 187.89% 178.42% 100.00%
P/NAPS 1.21 1.31 0.00 1.07 1.21 1.20 0.00 -
  QoQ % -7.63% 0.00% 0.00% -11.57% 0.83% 0.00% -
  Horiz. % 100.83% 109.17% 0.00% 89.17% 100.83% 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.
 


 

214  195  504  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.71+0.055 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.270.00 
 VSOLAR 0.225-0.005 
 ISTONE 0.21+0.005 
 ARMADA 0.235+0.005 
 HSI-C5J 0.095-0.005 
 EKOVEST 0.8450.00 
Partners & Brokers