Highlights

[PICORP] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -107.00%    YoY -     -108.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 76,764 83,951 81,338 79,736 73,648 74,726 73,841 2.62%
  QoQ % -8.56% 3.21% 2.01% 8.27% -1.44% 1.20% -
  Horiz. % 103.96% 113.69% 110.15% 107.98% 99.74% 101.20% 100.00%
PBT 27,576 7,244 2,700 -434 26,888 19,860 23,429 11.49%
  QoQ % 280.67% 168.30% 722.12% -101.61% 35.39% -15.23% -
  Horiz. % 117.70% 30.92% 11.52% -1.85% 114.76% 84.77% 100.00%
Tax -7,656 -6,679 -6,602 -6,252 -6,084 -5,498 -5,912 18.83%
  QoQ % -14.63% -1.16% -5.61% -2.76% -10.66% 7.00% -
  Horiz. % 129.50% 112.97% 111.68% 105.75% 102.91% 93.00% 100.00%
NP 19,920 565 -3,902 -6,686 20,804 14,362 17,517 8.96%
  QoQ % 3,425.66% 114.48% 41.63% -132.14% 44.85% -18.01% -
  Horiz. % 113.72% 3.23% -22.28% -38.17% 118.76% 81.99% 100.00%
NP to SH 14,912 1,912 -1,430 -1,180 16,860 10,483 13,334 7.75%
  QoQ % 679.92% 233.64% -21.24% -107.00% 60.83% -21.39% -
  Horiz. % 111.83% 14.34% -10.73% -8.85% 126.44% 78.61% 100.00%
Tax Rate 27.76 % 92.20 % 244.54 % - % 22.63 % 27.68 % 25.23 % 6.58%
  QoQ % -69.89% -62.30% 0.00% 0.00% -18.24% 9.71% -
  Horiz. % 110.03% 365.44% 969.24% 0.00% 89.69% 109.71% 100.00%
Total Cost 56,844 83,386 85,241 86,422 52,844 60,364 56,324 0.62%
  QoQ % -31.83% -2.18% -1.37% 63.54% -12.46% 7.17% -
  Horiz. % 100.92% 148.05% 151.34% 153.44% 93.82% 107.17% 100.00%
Net Worth 91,564 95,550 87,181 85,222 92,203 85,674 85,534 4.65%
  QoQ % -4.17% 9.60% 2.30% -7.57% 7.62% 0.16% -
  Horiz. % 107.05% 111.71% 101.92% 99.63% 107.80% 100.16% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,480 3,666 5,375 - 11,071 11,141 -
  QoQ % 0.00% -5.06% -31.80% 0.00% 0.00% -0.63% -
  Horiz. % 0.00% 31.24% 32.90% 48.25% 0.00% 99.37% 100.00%
Div Payout % - % 182.05 % - % - % - % 105.62 % 83.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 26.42% -
  Horiz. % 0.00% 217.89% 0.00% 0.00% 0.00% 126.42% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 91,564 95,550 87,181 85,222 92,203 85,674 85,534 4.65%
  QoQ % -4.17% 9.60% 2.30% -7.57% 7.62% 0.16% -
  Horiz. % 107.05% 111.71% 101.92% 99.63% 107.80% 100.16% 100.00%
NOSH 654,035 682,500 670,624 655,555 658,593 659,032 657,960 -0.40%
  QoQ % -4.17% 1.77% 2.30% -0.46% -0.07% 0.16% -
  Horiz. % 99.40% 103.73% 101.92% 99.63% 100.10% 100.16% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.95 % 0.67 % -4.80 % -8.39 % 28.25 % 19.22 % 23.72 % 6.18%
  QoQ % 3,773.13% 113.96% 42.79% -129.70% 46.98% -18.97% -
  Horiz. % 109.40% 2.82% -20.24% -35.37% 119.10% 81.03% 100.00%
ROE 16.29 % 2.00 % -1.64 % -1.38 % 18.29 % 12.24 % 15.59 % 2.97%
  QoQ % 714.50% 221.95% -18.84% -107.55% 49.43% -21.49% -
  Horiz. % 104.49% 12.83% -10.52% -8.85% 117.32% 78.51% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.74 12.30 12.13 12.16 11.18 11.34 11.22 3.07%
  QoQ % -4.55% 1.40% -0.25% 8.77% -1.41% 1.07% -
  Horiz. % 104.63% 109.63% 108.11% 108.38% 99.64% 101.07% 100.00%
EPS 2.28 0.29 -0.21 -0.18 2.56 1.59 2.03 8.06%
  QoQ % 686.21% 238.10% -16.67% -107.03% 61.01% -21.67% -
  Horiz. % 112.32% 14.29% -10.34% -8.87% 126.11% 78.33% 100.00%
DPS 0.00 0.51 0.55 0.82 0.00 1.68 1.69 -
  QoQ % 0.00% -7.27% -32.93% 0.00% 0.00% -0.59% -
  Horiz. % 0.00% 30.18% 32.54% 48.52% 0.00% 99.41% 100.00%
NAPS 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 5.07%
  QoQ % 0.00% 7.69% 0.00% -7.14% 7.69% 0.00% -
  Horiz. % 107.69% 107.69% 100.00% 100.00% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.67 12.76 12.36 12.12 11.19 11.36 11.22 2.66%
  QoQ % -8.54% 3.24% 1.98% 8.31% -1.50% 1.25% -
  Horiz. % 104.01% 113.73% 110.16% 108.02% 99.73% 101.25% 100.00%
EPS 2.27 0.29 -0.22 -0.18 2.56 1.59 2.03 7.74%
  QoQ % 682.76% 231.82% -22.22% -107.03% 61.01% -21.67% -
  Horiz. % 111.82% 14.29% -10.84% -8.87% 126.11% 78.33% 100.00%
DPS 0.00 0.53 0.56 0.82 0.00 1.68 1.69 -
  QoQ % 0.00% -5.36% -31.71% 0.00% 0.00% -0.59% -
  Horiz. % 0.00% 31.36% 33.14% 48.52% 0.00% 99.41% 100.00%
NAPS 0.1392 0.1452 0.1325 0.1295 0.1401 0.1302 0.1300 4.67%
  QoQ % -4.13% 9.58% 2.32% -7.57% 7.60% 0.15% -
  Horiz. % 107.08% 111.69% 101.92% 99.62% 107.77% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 -
P/RPS 2.13 2.28 1.90 2.06 2.50 2.38 2.85 -17.66%
  QoQ % -6.58% 20.00% -7.77% -17.60% 5.04% -16.49% -
  Horiz. % 74.74% 80.00% 66.67% 72.28% 87.72% 83.51% 100.00%
P/EPS 10.96 99.95 -107.81 -138.89 10.94 16.97 15.79 -21.62%
  QoQ % -89.03% 192.71% 22.38% -1,369.56% -35.53% 7.47% -
  Horiz. % 69.41% 633.00% -682.77% -879.61% 69.28% 107.47% 100.00%
EY 9.12 1.00 -0.93 -0.72 9.14 5.89 6.33 27.59%
  QoQ % 812.00% 207.53% -29.17% -107.88% 55.18% -6.95% -
  Horiz. % 144.08% 15.80% -14.69% -11.37% 144.39% 93.05% 100.00%
DY 0.00 1.82 2.38 3.28 0.00 6.22 5.29 -
  QoQ % 0.00% -23.53% -27.44% 0.00% 0.00% 17.58% -
  Horiz. % 0.00% 34.40% 44.99% 62.00% 0.00% 117.58% 100.00%
P/NAPS 1.79 2.00 1.77 1.92 2.00 2.08 2.46 -19.12%
  QoQ % -10.50% 12.99% -7.81% -4.00% -3.85% -15.45% -
  Horiz. % 72.76% 81.30% 71.95% 78.05% 81.30% 84.55% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 -
Price 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 -
P/RPS 2.13 2.11 2.47 1.89 2.24 2.47 2.76 -15.88%
  QoQ % 0.95% -14.57% 30.69% -15.63% -9.31% -10.51% -
  Horiz. % 77.17% 76.45% 89.49% 68.48% 81.16% 89.49% 100.00%
P/EPS 10.96 92.81 -140.63 -127.78 9.77 17.60 15.30 -19.96%
  QoQ % -88.19% 166.00% -10.06% -1,407.88% -44.49% 15.03% -
  Horiz. % 71.63% 606.60% -919.15% -835.16% 63.86% 115.03% 100.00%
EY 9.12 1.08 -0.71 -0.78 10.24 5.68 6.54 24.84%
  QoQ % 744.44% 252.11% 8.97% -107.62% 80.28% -13.15% -
  Horiz. % 139.45% 16.51% -10.86% -11.93% 156.57% 86.85% 100.00%
DY 0.00 1.96 1.82 3.57 0.00 6.00 5.46 -
  QoQ % 0.00% 7.69% -49.02% 0.00% 0.00% 9.89% -
  Horiz. % 0.00% 35.90% 33.33% 65.38% 0.00% 109.89% 100.00%
P/NAPS 1.79 1.86 2.31 1.77 1.79 2.15 2.38 -17.31%
  QoQ % -3.76% -19.48% 30.51% -1.12% -16.74% -9.66% -
  Horiz. % 75.21% 78.15% 97.06% 74.37% 75.21% 90.34% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS