Highlights

[PICORP] QoQ TTM Result on 2020-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -252.17%    YoY -     -237.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 93,115 87,963 84,806 84,741 92,003 99,505 100,264 -4.81%
  QoQ % 5.86% 3.72% 0.08% -7.89% -7.54% -0.76% -
  Horiz. % 92.87% 87.73% 84.58% 84.52% 91.76% 99.24% 100.00%
PBT 8,051 7,449 10,793 9,992 13,065 15,112 13,142 -27.85%
  QoQ % 8.08% -30.98% 8.02% -23.52% -13.55% 14.99% -
  Horiz. % 61.26% 56.68% 82.13% 76.03% 99.41% 114.99% 100.00%
Tax -4,691 -4,236 -6,552 -6,983 -6,673 -7,463 -6,341 -18.19%
  QoQ % -10.74% 35.35% 6.17% -4.65% 10.59% -17.69% -
  Horiz. % 73.98% 66.80% 103.33% 110.12% 105.24% 117.69% 100.00%
NP 3,360 3,213 4,241 3,009 6,392 7,649 6,801 -37.48%
  QoQ % 4.58% -24.24% 40.94% -52.93% -16.43% 12.47% -
  Horiz. % 49.40% 47.24% 62.36% 44.24% 93.99% 112.47% 100.00%
NP to SH -2,420 -2,673 -1,460 -1,648 1,083 1,934 1,791 -
  QoQ % 9.47% -83.08% 11.41% -252.17% -44.00% 7.98% -
  Horiz. % -135.12% -149.25% -81.52% -92.02% 60.47% 107.98% 100.00%
Tax Rate 58.27 % 56.87 % 60.71 % 69.89 % 51.08 % 49.38 % 48.25 % 13.39%
  QoQ % 2.46% -6.33% -13.13% 36.82% 3.44% 2.34% -
  Horiz. % 120.77% 117.87% 125.82% 144.85% 105.87% 102.34% 100.00%
Total Cost 89,755 84,750 80,565 81,732 85,611 91,856 93,463 -2.66%
  QoQ % 5.91% 5.19% -1.43% -4.53% -6.80% -1.72% -
  Horiz. % 96.03% 90.68% 86.20% 87.45% 91.60% 98.28% 100.00%
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.65%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% -0.03% -
  Horiz. % 91.64% 91.64% 91.64% 99.97% 99.97% 99.97% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 0 0 3,605 3,605 3,605 3,605 2,296 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 57.01% -
  Horiz. % 0.00% 0.00% 157.01% 157.01% 157.01% 157.01% 100.00%
Div Payout % - % - % - % - % 332.96 % 186.45 % 128.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 78.58% 45.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 259.66% 145.40% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.65%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% -0.03% -
  Horiz. % 91.64% 91.64% 91.64% 99.97% 99.97% 99.97% 100.00%
NOSH 655,631 655,631 655,631 655,631 655,631 655,631 655,796 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.61 % 3.65 % 5.00 % 3.55 % 6.95 % 7.69 % 6.78 % -34.28%
  QoQ % -1.10% -27.00% 40.85% -48.92% -9.62% 13.42% -
  Horiz. % 53.24% 53.83% 73.75% 52.36% 102.51% 113.42% 100.00%
ROE -3.36 % -3.71 % -2.02 % -2.09 % 1.38 % 2.46 % 2.28 % -
  QoQ % 9.43% -83.66% 3.35% -251.45% -43.90% 7.89% -
  Horiz. % -147.37% -162.72% -88.60% -91.67% 60.53% 107.89% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.20 13.42 12.94 12.93 14.03 15.18 15.29 -4.81%
  QoQ % 5.81% 3.71% 0.08% -7.84% -7.58% -0.72% -
  Horiz. % 92.87% 87.77% 84.63% 84.57% 91.76% 99.28% 100.00%
EPS -0.37 -0.41 -0.22 -0.25 0.17 0.29 0.27 -
  QoQ % 9.76% -86.36% 12.00% -247.06% -41.38% 7.41% -
  Horiz. % -137.04% -151.85% -81.48% -92.59% 62.96% 107.41% 100.00%
DPS 0.00 0.00 0.55 0.55 0.55 0.55 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 0.00% 157.14% 157.14% 157.14% 157.14% 100.00%
NAPS 0.1100 0.1100 0.1100 0.1200 0.1200 0.1200 0.1200 -5.63%
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 91.67% 91.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.15 13.37 12.89 12.88 13.98 15.12 15.24 -4.82%
  QoQ % 5.83% 3.72% 0.08% -7.87% -7.54% -0.79% -
  Horiz. % 92.85% 87.73% 84.58% 84.51% 91.73% 99.21% 100.00%
EPS -0.37 -0.41 -0.22 -0.25 0.16 0.29 0.27 -
  QoQ % 9.76% -86.36% 12.00% -256.25% -44.83% 7.41% -
  Horiz. % -137.04% -151.85% -81.48% -92.59% 59.26% 107.41% 100.00%
DPS 0.00 0.00 0.55 0.55 0.55 0.55 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 0.00% 157.14% 157.14% 157.14% 157.14% 100.00%
NAPS 0.1096 0.1096 0.1096 0.1196 0.1196 0.1196 0.1196 -5.65%
  QoQ % 0.00% 0.00% -8.36% 0.00% 0.00% 0.00% -
  Horiz. % 91.64% 91.64% 91.64% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.1300 0.1100 0.1000 0.1000 0.0700 0.1200 0.1300 -
P/RPS 0.92 0.82 0.77 0.77 0.50 0.79 0.85 5.41%
  QoQ % 12.20% 6.49% 0.00% 54.00% -36.71% -7.06% -
  Horiz. % 108.24% 96.47% 90.59% 90.59% 58.82% 92.94% 100.00%
P/EPS -35.22 -26.98 -44.91 -39.78 42.38 40.68 47.60 -
  QoQ % -30.54% 39.92% -12.90% -193.87% 4.18% -14.54% -
  Horiz. % -73.99% -56.68% -94.35% -83.57% 89.03% 85.46% 100.00%
EY -2.84 -3.71 -2.23 -2.51 2.36 2.46 2.10 -
  QoQ % 23.45% -66.37% 11.16% -206.36% -4.07% 17.14% -
  Horiz. % -135.24% -176.67% -106.19% -119.52% 112.38% 117.14% 100.00%
DY 0.00 0.00 5.50 5.50 7.86 4.58 2.69 -
  QoQ % 0.00% 0.00% 0.00% -30.03% 71.62% 70.26% -
  Horiz. % 0.00% 0.00% 204.46% 204.46% 292.19% 170.26% 100.00%
P/NAPS 1.18 1.00 0.91 0.83 0.58 1.00 1.08 6.08%
  QoQ % 18.00% 9.89% 9.64% 43.10% -42.00% -7.41% -
  Horiz. % 109.26% 92.59% 84.26% 76.85% 53.70% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 11/03/21 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 -
Price 0.1900 0.1450 0.1000 0.1200 0.1150 0.1150 0.1200 -
P/RPS 1.34 1.08 0.77 0.93 0.82 0.76 0.78 43.39%
  QoQ % 24.07% 40.26% -17.20% 13.41% 7.89% -2.56% -
  Horiz. % 171.79% 138.46% 98.72% 119.23% 105.13% 97.44% 100.00%
P/EPS -51.48 -35.57 -44.91 -47.74 69.62 38.99 43.94 -
  QoQ % -44.73% 20.80% 5.93% -168.57% 78.56% -11.27% -
  Horiz. % -117.16% -80.95% -102.21% -108.65% 158.44% 88.73% 100.00%
EY -1.94 -2.81 -2.23 -2.09 1.44 2.57 2.28 -
  QoQ % 30.96% -26.01% -6.70% -245.14% -43.97% 12.72% -
  Horiz. % -85.09% -123.25% -97.81% -91.67% 63.16% 112.72% 100.00%
DY 0.00 0.00 5.50 4.58 4.78 4.78 2.92 -
  QoQ % 0.00% 0.00% 20.09% -4.18% 0.00% 63.70% -
  Horiz. % 0.00% 0.00% 188.36% 156.85% 163.70% 163.70% 100.00%
P/NAPS 1.73 1.32 0.91 1.00 0.96 0.96 1.00 44.06%
  QoQ % 31.06% 45.05% -9.00% 4.17% 0.00% -4.00% -
  Horiz. % 173.00% 132.00% 91.00% 100.00% 96.00% 96.00% 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
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS