Highlights

[PICORP] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     64.81%    YoY -     22.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 18,412 74,726 55,381 35,023 17,822 72,187 49,338 -48.20%
  QoQ % -75.36% 34.93% 58.13% 96.52% -75.31% 46.31% -
  Horiz. % 37.32% 151.46% 112.25% 70.99% 36.12% 146.31% 100.00%
PBT 6,722 19,860 17,572 11,962 6,713 24,060 16,662 -45.43%
  QoQ % -66.15% 13.02% 46.90% 78.19% -72.10% 44.40% -
  Horiz. % 40.34% 119.19% 105.46% 71.79% 40.29% 144.40% 100.00%
Tax -1,521 -5,498 -4,434 -3,317 -1,534 -6,748 -5,577 -57.98%
  QoQ % 72.34% -24.00% -33.68% -116.23% 77.27% -21.00% -
  Horiz. % 27.27% 98.58% 79.51% 59.48% 27.51% 121.00% 100.00%
NP 5,201 14,362 13,138 8,645 5,179 17,312 11,085 -39.65%
  QoQ % -63.79% 9.32% 51.97% 66.92% -70.08% 56.18% -
  Horiz. % 46.92% 129.56% 118.52% 77.99% 46.72% 156.18% 100.00%
NP to SH 4,215 10,483 10,001 6,571 3,987 12,966 8,658 -38.14%
  QoQ % -59.79% 4.82% 52.20% 64.81% -69.25% 49.76% -
  Horiz. % 48.68% 121.08% 115.51% 75.90% 46.05% 149.76% 100.00%
Tax Rate 22.63 % 27.68 % 25.23 % 27.73 % 22.85 % 28.05 % 33.47 % -22.98%
  QoQ % -18.24% 9.71% -9.02% 21.36% -18.54% -16.19% -
  Horiz. % 67.61% 82.70% 75.38% 82.85% 68.27% 83.81% 100.00%
Total Cost 13,211 60,364 42,243 26,378 12,643 54,875 38,253 -50.81%
  QoQ % -78.11% 42.90% 60.14% 108.64% -76.96% 43.45% -
  Horiz. % 34.54% 157.80% 110.43% 68.96% 33.05% 143.45% 100.00%
Net Worth 92,203 85,674 85,534 85,422 84,968 85,562 78,709 11.14%
  QoQ % 7.62% 0.16% 0.13% 0.53% -0.69% 8.71% -
  Horiz. % 117.14% 108.85% 108.67% 108.53% 107.95% 108.71% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 11,071 8,356 8,345 - 12,373 8,067 -
  QoQ % 0.00% 32.50% 0.13% 0.00% 0.00% 53.37% -
  Horiz. % 0.00% 137.24% 103.57% 103.44% 0.00% 153.37% 100.00%
Div Payout % - % 105.62 % 83.55 % 127.00 % - % 95.43 % 93.18 % -
  QoQ % 0.00% 26.42% -34.21% 0.00% 0.00% 2.41% -
  Horiz. % 0.00% 113.35% 89.67% 136.30% 0.00% 102.41% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,203 85,674 85,534 85,422 84,968 85,562 78,709 11.14%
  QoQ % 7.62% 0.16% 0.13% 0.53% -0.69% 8.71% -
  Horiz. % 117.14% 108.85% 108.67% 108.53% 107.95% 108.71% 100.00%
NOSH 658,593 659,032 657,960 657,100 653,606 658,172 655,909 0.27%
  QoQ % -0.07% 0.16% 0.13% 0.53% -0.69% 0.35% -
  Horiz. % 100.41% 100.48% 100.31% 100.18% 99.65% 100.35% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.25 % 19.22 % 23.72 % 24.68 % 29.06 % 23.98 % 22.47 % 16.50%
  QoQ % 46.98% -18.97% -3.89% -15.07% 21.18% 6.72% -
  Horiz. % 125.72% 85.54% 105.56% 109.84% 129.33% 106.72% 100.00%
ROE 4.57 % 12.24 % 11.69 % 7.69 % 4.69 % 15.15 % 11.00 % -44.35%
  QoQ % -62.66% 4.70% 52.02% 63.97% -69.04% 37.73% -
  Horiz. % 41.55% 111.27% 106.27% 69.91% 42.64% 137.73% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.80 11.34 8.42 5.33 2.73 10.97 7.52 -48.28%
  QoQ % -75.31% 34.68% 57.97% 95.24% -75.11% 45.88% -
  Horiz. % 37.23% 150.80% 111.97% 70.88% 36.30% 145.88% 100.00%
EPS 0.64 1.59 1.52 1.00 0.61 1.97 1.32 -38.31%
  QoQ % -59.75% 4.61% 52.00% 63.93% -69.04% 49.24% -
  Horiz. % 48.48% 120.45% 115.15% 75.76% 46.21% 149.24% 100.00%
DPS 0.00 1.68 1.27 1.27 0.00 1.88 1.23 -
  QoQ % 0.00% 32.28% 0.00% 0.00% 0.00% 52.85% -
  Horiz. % 0.00% 136.59% 103.25% 103.25% 0.00% 152.85% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 10.83%
  QoQ % 7.69% 0.00% 0.00% 0.00% 0.00% 8.33% -
  Horiz. % 116.67% 108.33% 108.33% 108.33% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.80 11.36 8.42 5.32 2.71 10.97 7.50 -48.18%
  QoQ % -75.35% 34.92% 58.27% 96.31% -75.30% 46.27% -
  Horiz. % 37.33% 151.47% 112.27% 70.93% 36.13% 146.27% 100.00%
EPS 0.64 1.59 1.52 1.00 0.61 1.97 1.32 -38.31%
  QoQ % -59.75% 4.61% 52.00% 63.93% -69.04% 49.24% -
  Horiz. % 48.48% 120.45% 115.15% 75.76% 46.21% 149.24% 100.00%
DPS 0.00 1.68 1.27 1.27 0.00 1.88 1.23 -
  QoQ % 0.00% 32.28% 0.00% 0.00% 0.00% 52.85% -
  Horiz. % 0.00% 136.59% 103.25% 103.25% 0.00% 152.85% 100.00%
NAPS 0.1401 0.1302 0.1300 0.1298 0.1291 0.1300 0.1196 11.13%
  QoQ % 7.60% 0.15% 0.15% 0.54% -0.69% 8.70% -
  Horiz. % 117.14% 108.86% 108.70% 108.53% 107.94% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2800 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 -
P/RPS 10.02 2.38 3.80 6.75 17.24 4.29 6.65 31.46%
  QoQ % 321.01% -37.37% -43.70% -60.85% 301.86% -35.49% -
  Horiz. % 150.68% 35.79% 57.14% 101.50% 259.25% 64.51% 100.00%
P/EPS 43.75 16.97 21.05 36.00 77.05 23.86 37.88 10.09%
  QoQ % 157.81% -19.38% -41.53% -53.28% 222.93% -37.01% -
  Horiz. % 115.50% 44.80% 55.57% 95.04% 203.41% 62.99% 100.00%
EY 2.29 5.89 4.75 2.78 1.30 4.19 2.64 -9.05%
  QoQ % -61.12% 24.00% 70.86% 113.85% -68.97% 58.71% -
  Horiz. % 86.74% 223.11% 179.92% 105.30% 49.24% 158.71% 100.00%
DY 0.00 6.22 3.97 3.53 0.00 4.00 2.46 -
  QoQ % 0.00% 56.68% 12.46% 0.00% 0.00% 62.60% -
  Horiz. % 0.00% 252.85% 161.38% 143.50% 0.00% 162.60% 100.00%
P/NAPS 2.00 2.08 2.46 2.77 3.62 3.62 4.17 -38.76%
  QoQ % -3.85% -15.45% -11.19% -23.48% 0.00% -13.19% -
  Horiz. % 47.96% 49.88% 58.99% 66.43% 86.81% 86.81% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 -
Price 0.2500 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 -
P/RPS 8.94 2.47 3.68 6.57 15.40 4.29 6.65 21.83%
  QoQ % 261.94% -32.88% -43.99% -57.34% 258.97% -35.49% -
  Horiz. % 134.44% 37.14% 55.34% 98.80% 231.58% 64.51% 100.00%
P/EPS 39.06 17.60 20.39 35.00 68.85 23.86 37.88 2.07%
  QoQ % 121.93% -13.68% -41.74% -49.16% 188.56% -37.01% -
  Horiz. % 103.12% 46.46% 53.83% 92.40% 181.76% 62.99% 100.00%
EY 2.56 5.68 4.90 2.86 1.45 4.19 2.64 -2.03%
  QoQ % -54.93% 15.92% 71.33% 97.24% -65.39% 58.71% -
  Horiz. % 96.97% 215.15% 185.61% 108.33% 54.92% 158.71% 100.00%
DY 0.00 6.00 4.10 3.63 0.00 4.00 2.46 -
  QoQ % 0.00% 46.34% 12.95% 0.00% 0.00% 62.60% -
  Horiz. % 0.00% 243.90% 166.67% 147.56% 0.00% 162.60% 100.00%
P/NAPS 1.79 2.15 2.38 2.69 3.23 3.62 4.17 -43.13%
  QoQ % -16.74% -9.66% -11.52% -16.72% -10.77% -13.19% -
  Horiz. % 42.93% 51.56% 57.07% 64.51% 77.46% 86.81% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers