PICORP | PROGRESSIVE IMPACT CORPORATION
0.075 (0.0%)
T-O (am): 0.080 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 26.04 | 2.66 | -0.64 | -2.4% | 0.00 | -0.10 | 11.1% | 7.4% | 45.1% | 86.3% | ||||||||
| 27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 23.44 | 1.16 | -1.16 | -4.9% | 0.00 | -0.18 | 6.5% | 1.0% | 211.6% | 29.2% | ||||||||
| 28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 22.02 | 1.22 | -0.37 | -1.7% | 0.00 | -0.06 | 7.3% | 10.7% | 73.7% | 79.8% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 20.53 | 1.29 | -1.42 | -6.9% | 0.00 | -0.22 | 15.3% | 8.9% | 69.5% | 13.9% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 24.25 | -2.73 | -4.64 | -19.1% | 0.00 | -0.71 | 2.4% | 0.5% | 183.4% | 243.9% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 23.67 | 0.73 | -1.64 | -6.9% | 0.00 | -0.25 | 18.9% | 6.7% | 11.0% | 70.8% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 19.90 | 0.26 | -1.84 | -9.2% | 0.00 | -0.28 | 11.7% | 3.1% | 11.9% | 48.4% | ||||||||
| 31 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 22.53 | 0.86 | -1.64 | -7.3% | 0.00 | -0.25 | 6.7% | 2.9% | 151.0% | 817.9% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 24.14 | 4.85 | 3.22 | 13.3% | 0.00 | 0.49 | 4.9% | 13.1% | 157.5% | 1288.9% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 25.38 | -1.97 | -5.61 | -22.1% | 0.00 | -0.86 | 31.4% | 3.2% | 57.2% | 43030.8% | ||||||||
| 26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 19.31 | -0.85 | -3.57 | -18.5% | 0.00 | -0.54 | 16.8% | 21.2% | 1892.2% | 82.2% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 23.20 | 1.78 | -0.18 | -0.8% | 0.00 | -0.03 | 16.5% | 28.5% | 34.0% | 58.6% | ||||||||
| 11 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 27.77 | 2.38 | -0.27 | -1.0% | 0.00 | -0.04 | 6.0% | 12.8% | 1984.6% | 128.8% | ||||||||
| 23 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 26.21 | 3.64 | -0.01 | -0.1% | 0.00 | 0.00 | 64.6% | 0.2% | 99.3% | 93.5% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 15.93 | 0.25 | -1.96 | -12.3% | 0.00 | -0.30 | 11.8% | 31.3% | 353.0% | 352.8% | ||||||||
| 16 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 18.05 | 1.18 | -0.43 | -2.4% | 0.00 | -0.07 | 26.7% | 29.4% | 145.9% | 203.1% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 24.62 | 5.72 | 0.94 | 3.8% | 0.55 | 0.14 | 5.9% | 3.0% | 568.7% | 17.9% | ||||||||
| 25 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 26.15 | 2.84 | -0.20 | -0.8% | 0.00 | -0.03 | 12.8% | 28.1% | 126.0% | 1105.0% | ||||||||
| 20 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 23.19 | 3.33 | 0.77 | 3.3% | 0.00 | 0.12 | 9.2% | 4.4% | 84.7% | 43.9% | ||||||||
| 23 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 25.55 | 3.22 | 0.42 | 1.6% | 0.00 | 0.06 | 0.7% | 12.0% | 47.6% | 77.2% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 25.38 | 3.75 | 0.80 | 3.1% | 0.35 | 0.12 | 24.4% | 35.5% | 3895.0% | 150.4% | ||||||||
| 30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 20.41 | 3.25 | 0.02 | 0.1% | 0.15 | 0.00 | 8.1% | 10.1% | 98.5% | 101.9% | ||||||||
| 04 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 22.21 | 4.04 | 1.38 | 6.2% | 0.00 | 0.21 | 2.7% | 6.7% | 25.0% | 22.2% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 22.82 | 5.08 | 1.84 | 8.1% | 0.50 | 0.28 | 21.9% | 6.4% | 216.0% | 126.2% | ||||||||
| 20 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 18.73 | 0.24 | -1.58 | -8.5% | 0.00 | -0.24 | 1.1% | 17.9% | 53.6% | 164.5% | ||||||||
| 21 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 18.53 | 0.99 | -1.03 | -5.6% | 0.00 | -0.16 | 22.1% | 14.6% | 158.1% | 266.7% | ||||||||
| 08 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 23.80 | 6.53 | 1.77 | 7.5% | 0.00 | 0.27 | 2.4% | 18.7% | 125.3% | 163.5% | ||||||||
| 02 Mar 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 24.39 | -3.39 | -7.02 | -28.8% | 0.61 | -1.07 | 7.0% | 13.2% | 385.4% | 27.7% | ||||||||
| 21 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 22.80 | 5.46 | 2.46 | 10.8% | 0.00 | 0.37 | 5.0% | 24.3% | 297.2% | 137.4% | ||||||||
| 22 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 21.70 | 4.77 | 0.62 | 2.9% | 0.23 | 0.09 | 8.2% | 4.8% | 122.1% | 74.8% | ||||||||
| 23 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 20.05 | 0.05 | -2.80 | -13.9% | 0.00 | -0.42 | 7.0% | 0.7% | 71.2% | 212.1% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 21.55 | -2.79 | -9.70 | -45.0% | 0.23 | -1.47 | 17.5% | 2.0% | 1036.5% | 551.9% | ||||||||
| 23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 18.34 | 4.24 | 1.04 | 5.7% | 0.00 | 0.16 | 11.5% | 14.8% | 57.7% | 75.9% | ||||||||
| 24 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 20.72 | 6.68 | 2.45 | 11.8% | 0.38 | 0.37 | 4.0% | 3.6% | 1.8% | 7.8% | ||||||||
| 30 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 19.92 | 5.76 | 2.50 | 12.5% | 0.00 | 0.38 | 5.7% | 0.6% | 16.2% | 81.1% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 21.12 | 4.92 | 2.15 | 10.2% | 0.00 | 0.33 | 1.9% | 23.7% | 50.1% | 60.5% |
Historical Dividends
Financial Ratios
| EPS | -0.54 sen |
| Trailing PE (Sector Median: 17.6) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.3 |
| Beaver | 0.19 |
| Current Ratio | 0.98 |
| Debt-Equity (DE) Ratio | 2.16 |
| FCF Yield | 28.83 % |
| Revenue QoQ | 11.08 % |
| Revenue YoY | 7.39% |
| Profit QoQ | 45.13 % |
| Profit YoY | 86.28 % |
| Profit Margin (Sector Median: 4.7) | -3.89 % |
| ROE (ROIC: -7.46) | -7.49 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.7) | |
| ROE (ROIC: -7.46) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.07 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -0.64 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
ENCIK ZAID BIN ABDULLAH reduced 6050000.0 units announced on 09 Mar 2023 at ~RM0.245
PUAN ZAIDAH BINTI MOHD SALLEH reduced 6050000.0 units announced on 09 Mar 2023 at ~RM0.245
MR LEE WENG CHONG reduced 250000.0 units announced on 06 Mar 2023 at ~RM0.285
DATO DR LUKMAN BIN IBRAHIM reduced 350300.0 units announced on 17 Jan 2023 at ~RM0.265
ENCIK ZAID BIN ABDULLAH reduced 3500000.0 units announced on 13 Jan 2023 at ~RM0.285
DATO DR LUKMAN BIN IBRAHIM added 526300.0 units announced on 05 Jul 2022 at ~RM0.085
ZAID BIN ABDULLAH added 350000.0 units announced on 09 Oct 2020 at ~RM0.095
ZAID BIN ABDULLAH added 100000.0 units announced on 08 Oct 2020 at ~RM0.095
Summary
Market Cap: 49 M.
Number of Shares: 658 M.
Adjusted Float: 38.9%.
Stock highly correlated with
CFM (93%)
HEXIND (91%)
NESTCON (88%)
TDEX (87%)
Progressive Impact Corporation Berhad, an investment holding company, provides environmental consulting, monitoring, and testing services in Malaysia, Indonesia, and the Republic of Sudan. Its services include water resources management, air quality management, environmental data management, environmental management system/environmental impact assessments, waste management engineering, sewerage, and laboratory testing services, as well as environment, safety, and health consulting and training. The company is also engaged in the trading of environment monitoring and laboratory equipment. It serves governmental bodies, as well as companies in the private sector involved in the oil and gas, energy, agricultural, chemical manufacturing, food manufacturing, and electronics industries. Progressive Impact Corporation Berhad was incorporated in 1990 and is headquartered in Shah Alam, Malaysia.
Sectors: Trading & Services, Penny Stocks, Water Utilities, Industrial Services, Industrial Products & Services
Code: 7201
Website: http://www.pic.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 22-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Zaiyadal Sdn Bhd | 46.37% | 22.88 |
| Zaiyadal Sdn Bhd (Formerly Known As Zaiyadal Keluarga Sdn Bhd) | 45.49% | 22.45 |
| Bank of Singapore Ltd | 8.24% | 4.07 |
| Zaid Bin Abdullah | 6.85% | 3.38 |
| Encik Zaid Bin Abdullah | 6.85% | 3.38 |
| Kal-Yadaiin Sdn Bhd | 4.4% | 2.17 |
| Zaidah Binti Mohd Salleh | 1.34% | 0.66 |
| HLB Nominees (Tempatan) Sdn Bhd | 0.93% | 0.46 |
| UBS AG | 0.69% | 0.34 |
| Nik Abdul Aziz Bin Nik Sulaiman | 0.66% | 0.33 |
| Yue Guan Sheng | 0.61% | 0.3 |
| Apex Securities Berhad | 0.54% | 0.27 |
| Lee Hong Peng | 0.46% | 0.23 |
| Ooi Boon Chai | 0.41% | 0.2 |
| Khaw Tain Guan | 0.39% | 0.19 |
| J.P. Morgan Securities plc | 0.36% | 0.18 |
| Khoo Yik Chou | 0.31% | 0.15 |
| Lim Tong Wee | 0.3% | 0.15 |
| Khaw Yung Yung | 0.29% | 0.15 |
| Tee Jen Tong | 0.28% | 0.14 |
| Ahmad Rafai Bin Abdullah | 0.26% | 0.13 |
| Yeu Swee Hing | 0.25% | 0.12 |
| Johar bin Yusof | 0.23% | 0.11 |
| Chong Kiew Mo | 0.23% | 0.11 |
| Chew Chai Syuen | 0.23% | 0.11 |
| Rossana Annizah Binti Ahmad Rashid @ Mohd Rashidi | 0.22% | 0.11 |
| Wong Kim Choong | 0.22% | 0.11 |
| Mohammed Amin Bin Mahmud | 0.22% | 0.11 |
| Teh Bee Lan | 0.22% | 0.11 |
| Loh Chee Kheong | 0.19% | 0.1 |