Highlights

[PICORP] YoY Quarter 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 -     -353.01%    YoY -     -352.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 15,926 23,188 20,407 18,532 21,703 20,718 21,490 -4.87%
  YoY % -31.32% 13.63% 10.12% -14.61% 4.75% -3.59% -
  Horiz. % 74.11% 107.90% 94.96% 86.24% 100.99% 96.41% 100.00%
PBT 253 3,326 3,252 990 4,772 6,681 5,746 -40.55%
  YoY % -92.39% 2.28% 228.48% -79.25% -28.57% 16.27% -
  Horiz. % 4.40% 57.88% 56.60% 17.23% 83.05% 116.27% 100.00%
Tax -1,461 -1,151 -962 -773 -2,413 -2,293 -2,291 -7.22%
  YoY % -26.93% -19.65% -24.45% 67.97% -5.23% -0.09% -
  Horiz. % 63.77% 50.24% 41.99% 33.74% 105.33% 100.09% 100.00%
NP -1,208 2,175 2,290 217 2,359 4,388 3,455 -
  YoY % -155.54% -5.02% 955.30% -90.80% -46.24% 27.00% -
  Horiz. % -34.96% 62.95% 66.28% 6.28% 68.28% 127.00% 100.00%
NP to SH -1,957 774 20 -1,032 619 2,451 2,273 -
  YoY % -352.84% 3,770.00% 101.94% -266.72% -74.75% 7.83% -
  Horiz. % -86.10% 34.05% 0.88% -45.40% 27.23% 107.83% 100.00%
Tax Rate 577.47 % 34.61 % 29.58 % 78.08 % 50.57 % 34.32 % 39.87 % 56.06%
  YoY % 1,568.51% 17.00% -62.12% 54.40% 47.35% -13.92% -
  Horiz. % 1,448.38% 86.81% 74.19% 195.84% 126.84% 86.08% 100.00%
Total Cost 17,134 21,013 18,117 18,315 19,344 16,330 18,035 -0.85%
  YoY % -18.46% 15.98% -1.08% -5.32% 18.46% -9.45% -
  Horiz. % 95.00% 116.51% 100.45% 101.55% 107.26% 90.55% 100.00%
Net Worth 78,675 78,695 78,793 85,381 96,288 119,237 110,402 -5.49%
  YoY % -0.03% -0.12% -7.72% -11.33% -19.25% 8.00% -
  Horiz. % 71.26% 71.28% 71.37% 77.34% 87.22% 108.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 984 - 1,581 2,517 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -37.16% 0.00% -
  Horiz. % 0.00% 0.00% 39.13% 0.00% 62.84% 100.00% -
Div Payout % - % - % 4,924.57 % - % 255.56 % 102.70 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 148.84% 0.00% -
  Horiz. % 0.00% 0.00% 4,795.10% 0.00% 248.84% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 78,675 78,695 78,793 85,381 96,288 119,237 110,402 -5.49%
  YoY % -0.03% -0.12% -7.72% -11.33% -19.25% 8.00% -
  Horiz. % 71.26% 71.28% 71.37% 77.34% 87.22% 108.00% 100.00%
NOSH 655,631 655,796 656,609 656,780 687,777 662,432 649,428 0.16%
  YoY % -0.03% -0.12% -0.03% -4.51% 3.83% 2.00% -
  Horiz. % 100.96% 100.98% 101.11% 101.13% 105.91% 102.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -7.59 % 9.38 % 11.22 % 1.17 % 10.87 % 21.18 % 16.08 % -
  YoY % -180.92% -16.40% 858.97% -89.24% -48.68% 31.72% -
  Horiz. % -47.20% 58.33% 69.78% 7.28% 67.60% 131.72% 100.00%
ROE -2.49 % 0.98 % 0.03 % -1.21 % 0.64 % 2.06 % 2.06 % -
  YoY % -354.08% 3,166.67% 102.48% -289.06% -68.93% 0.00% -
  Horiz. % -120.87% 47.57% 1.46% -58.74% 31.07% 100.00% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.43 3.54 3.11 2.82 3.16 3.13 3.31 -5.02%
  YoY % -31.36% 13.83% 10.28% -10.76% 0.96% -5.44% -
  Horiz. % 73.41% 106.95% 93.96% 85.20% 95.47% 94.56% 100.00%
EPS -0.30 0.12 0.00 -0.16 0.09 0.37 0.35 -
  YoY % -350.00% 0.00% 0.00% -277.78% -75.68% 5.71% -
  Horiz. % -85.71% 34.29% 0.00% -45.71% 25.71% 105.71% 100.00%
DPS 0.00 0.00 0.15 0.00 0.23 0.38 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -39.47% 0.00% -
  Horiz. % 0.00% 0.00% 39.47% 0.00% 60.53% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 -5.63%
  YoY % 0.00% 0.00% -7.69% -7.14% -22.22% 5.88% -
  Horiz. % 70.59% 70.59% 70.59% 76.47% 82.35% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.42 3.52 3.10 2.82 3.30 3.15 3.27 -4.89%
  YoY % -31.25% 13.55% 9.93% -14.55% 4.76% -3.67% -
  Horiz. % 74.01% 107.65% 94.80% 86.24% 100.92% 96.33% 100.00%
EPS -0.30 0.12 0.00 -0.16 0.09 0.37 0.35 -
  YoY % -350.00% 0.00% 0.00% -277.78% -75.68% 5.71% -
  Horiz. % -85.71% 34.29% 0.00% -45.71% 25.71% 105.71% 100.00%
DPS 0.00 0.00 0.15 0.00 0.24 0.38 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -36.84% 0.00% -
  Horiz. % 0.00% 0.00% 39.47% 0.00% 63.16% 100.00% -
NAPS 0.1196 0.1196 0.1197 0.1298 0.1463 0.1812 0.1678 -5.48%
  YoY % 0.00% -0.08% -7.78% -11.28% -19.26% 7.99% -
  Horiz. % 71.28% 71.28% 71.33% 77.35% 87.19% 107.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1000 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 -
P/RPS 4.12 3.82 4.34 6.02 4.60 7.19 8.01 -10.48%
  YoY % 7.85% -11.98% -27.91% 30.87% -36.02% -10.24% -
  Horiz. % 51.44% 47.69% 54.18% 75.16% 57.43% 89.76% 100.00%
P/EPS -33.50 114.38 4,432.11 -108.19 161.11 60.81 75.71 -
  YoY % -129.29% -97.42% 4,196.60% -167.15% 164.94% -19.68% -
  Horiz. % -44.25% 151.08% 5,854.06% -142.90% 212.80% 80.32% 100.00%
EY -2.98 0.87 0.02 -0.92 0.62 1.64 1.32 -
  YoY % -442.53% 4,250.00% 102.17% -248.39% -62.20% 24.24% -
  Horiz. % -225.76% 65.91% 1.52% -69.70% 46.97% 124.24% 100.00%
DY 0.00 0.00 1.11 0.00 1.59 1.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -5.92% 0.00% -
  Horiz. % 0.00% 0.00% 65.68% 0.00% 94.08% 100.00% -
P/NAPS 0.83 1.13 1.13 1.31 1.04 1.25 1.56 -9.97%
  YoY % -26.55% 0.00% -13.74% 25.96% -16.80% -19.87% -
  Horiz. % 53.21% 72.44% 72.44% 83.97% 66.67% 80.13% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 -
Price 0.1200 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 -
P/RPS 4.94 3.39 4.18 4.96 4.75 6.23 7.71 -7.14%
  YoY % 45.72% -18.90% -15.73% 4.42% -23.76% -19.20% -
  Horiz. % 64.07% 43.97% 54.22% 64.33% 61.61% 80.80% 100.00%
P/EPS -40.20 101.67 4,267.96 -89.10 166.67 52.70 72.86 -
  YoY % -139.54% -97.62% 4,890.08% -153.46% 216.26% -27.67% -
  Horiz. % -55.17% 139.54% 5,857.75% -122.29% 228.75% 72.33% 100.00%
EY -2.49 0.98 0.02 -1.12 0.60 1.90 1.37 -
  YoY % -354.08% 4,800.00% 101.79% -286.67% -68.42% 38.69% -
  Horiz. % -181.75% 71.53% 1.46% -81.75% 43.80% 138.69% 100.00%
DY 0.00 0.00 1.15 0.00 1.53 1.95 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.54% 0.00% -
  Horiz. % 0.00% 0.00% 58.97% 0.00% 78.46% 100.00% -
P/NAPS 1.00 1.00 1.08 1.08 1.07 1.08 1.50 -6.53%
  YoY % 0.00% -7.41% 0.00% 0.93% -0.93% -28.00% -
  Horiz. % 66.67% 66.67% 72.00% 72.00% 71.33% 72.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.240.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.3050.00 
 TOPGLOV-C79 0.4350.00 
 BTECH 0.4750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS