Highlights

[PICORP] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -70.46%    YoY -     81.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,212 23,796 20,051 19,922 19,811 23,099 23,437 -0.89%
  YoY % -6.66% 18.68% 0.65% 0.56% -14.23% -1.44% -
  Horiz. % 94.77% 101.53% 85.55% 85.00% 84.53% 98.56% 100.00%
PBT 4,035 6,529 49 5,763 3,792 9,138 7,489 -9.79%
  YoY % -38.20% 13,224.49% -99.15% 51.98% -58.50% 22.02% -
  Horiz. % 53.88% 87.18% 0.65% 76.95% 50.63% 122.02% 100.00%
Tax -1,525 -2,214 -1,521 -1,851 -1,545 -1,556 -2,102 -5.21%
  YoY % 31.12% -45.56% 17.83% -19.81% 0.71% 25.98% -
  Horiz. % 72.55% 105.33% 72.36% 88.06% 73.50% 74.02% 100.00%
NP 2,510 4,315 -1,472 3,912 2,247 7,582 5,387 -11.95%
  YoY % -41.83% 393.14% -137.63% 74.10% -70.36% 40.75% -
  Horiz. % 46.59% 80.10% -27.33% 72.62% 41.71% 140.75% 100.00%
NP to SH 1,380 1,775 -2,796 2,495 1,378 4,880 3,994 -16.23%
  YoY % -22.25% 163.48% -212.06% 81.06% -71.76% 22.18% -
  Horiz. % 34.55% 44.44% -70.01% 62.47% 34.50% 122.18% 100.00%
Tax Rate 37.79 % 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 28.07 % 5.08%
  YoY % 11.44% -98.91% 9,564.01% -21.16% 139.22% -39.33% -
  Horiz. % 134.63% 120.81% 11,058.35% 114.43% 145.14% 60.67% 100.00%
Total Cost 19,702 19,481 21,523 16,010 17,564 15,517 18,050 1.47%
  YoY % 1.13% -9.49% 34.43% -8.85% 13.19% -14.03% -
  Horiz. % 109.15% 107.93% 119.24% 88.70% 97.31% 85.97% 100.00%
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
NOSH 656,609 656,780 665,714 656,578 656,190 659,459 654,754 0.05%
  YoY % -0.03% -1.34% 1.39% 0.06% -0.50% 0.72% -
  Horiz. % 100.28% 100.31% 101.67% 100.28% 100.22% 100.72% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.30 % 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % 22.99 % -11.16%
  YoY % -37.67% 347.00% -137.37% 73.19% -65.45% 42.76% -
  Horiz. % 49.15% 78.86% -31.93% 85.43% 49.33% 142.76% 100.00%
ROE 1.62 % 1.93 % -3.00 % 2.24 % 1.24 % 4.63 % 4.07 % -14.23%
  YoY % -16.06% 164.33% -233.93% 80.65% -73.22% 13.76% -
  Horiz. % 39.80% 47.42% -73.71% 55.04% 30.47% 113.76% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.38 3.62 3.01 3.03 3.02 3.50 3.58 -0.95%
  YoY % -6.63% 20.27% -0.66% 0.33% -13.71% -2.23% -
  Horiz. % 94.41% 101.12% 84.08% 84.64% 84.36% 97.77% 100.00%
EPS 0.21 0.27 -0.42 0.38 0.21 0.74 0.61 -16.28%
  YoY % -22.22% 164.29% -210.53% 80.95% -71.62% 21.31% -
  Horiz. % 34.43% 44.26% -68.85% 62.30% 34.43% 121.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.1400 0.1400 0.1700 0.1700 0.1600 0.1500 -2.36%
  YoY % -7.14% 0.00% -17.65% 0.00% 6.25% 6.67% -
  Horiz. % 86.67% 93.33% 93.33% 113.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.38 3.62 3.05 3.03 3.01 3.51 3.56 -0.86%
  YoY % -6.63% 18.69% 0.66% 0.66% -14.25% -1.40% -
  Horiz. % 94.94% 101.69% 85.67% 85.11% 84.55% 98.60% 100.00%
EPS 0.21 0.27 -0.42 0.38 0.21 0.74 0.61 -16.28%
  YoY % -22.22% 164.29% -210.53% 80.95% -71.62% 21.31% -
  Horiz. % 34.43% 44.26% -68.85% 62.30% 34.43% 121.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1297 0.1397 0.1416 0.1696 0.1695 0.1604 0.1493 -2.32%
  YoY % -7.16% -1.34% -16.51% 0.06% 5.67% 7.43% -
  Horiz. % 86.87% 93.57% 94.84% 113.60% 113.53% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 -
P/RPS 3.99 4.69 5.48 7.58 9.44 4.14 5.59 -5.46%
  YoY % -14.93% -14.42% -27.70% -19.70% 128.02% -25.94% -
  Horiz. % 71.38% 83.90% 98.03% 135.60% 168.87% 74.06% 100.00%
P/EPS 64.23 62.90 -39.29 60.53 135.71 19.59 32.79 11.85%
  YoY % 2.11% 260.09% -164.91% -55.40% 592.75% -40.26% -
  Horiz. % 195.88% 191.83% -119.82% 184.60% 413.88% 59.74% 100.00%
EY 1.56 1.59 -2.55 1.65 0.74 5.10 3.05 -10.57%
  YoY % -1.89% 162.35% -254.55% 122.97% -85.49% 67.21% -
  Horiz. % 51.15% 52.13% -83.61% 54.10% 24.26% 167.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 1.21 1.18 1.35 1.68 0.91 1.33 -4.01%
  YoY % -14.05% 2.54% -12.59% -19.64% 84.62% -31.58% -
  Horiz. % 78.20% 90.98% 88.72% 101.50% 126.32% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 -
Price 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 -
P/RPS 4.14 4.69 5.64 7.75 9.44 4.57 5.03 -3.19%
  YoY % -11.73% -16.84% -27.23% -17.90% 106.56% -9.15% -
  Horiz. % 82.31% 93.24% 112.13% 154.08% 187.67% 90.85% 100.00%
P/EPS 66.61 62.90 -40.48 61.84 135.71 21.62 29.51 14.53%
  YoY % 5.90% 255.39% -165.46% -54.43% 527.71% -26.74% -
  Horiz. % 225.72% 213.15% -137.17% 209.56% 459.88% 73.26% 100.00%
EY 1.50 1.59 -2.47 1.62 0.74 4.63 3.39 -12.70%
  YoY % -5.66% 164.37% -252.47% 118.92% -84.02% 36.58% -
  Horiz. % 44.25% 46.90% -72.86% 47.79% 21.83% 136.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.08 1.21 1.21 1.38 1.68 1.00 1.20 -1.74%
  YoY % -10.74% 0.00% -12.32% -17.86% 68.00% -16.67% -
  Horiz. % 90.00% 100.83% 100.83% 115.00% 140.00% 83.33% 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.
 


 

357  292  522  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-C5J 0.255+0.01 
 HSI-H6Q 0.30+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers