Highlights

[PICORP] QoQ Cumulative 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 -     -114.00%    YoY -     -108.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 19,191 83,951 61,004 39,868 18,412 74,726 55,381 -50.70%
  QoQ % -77.14% 37.62% 53.01% 116.53% -75.36% 34.93% -
  Horiz. % 34.65% 151.59% 110.15% 71.99% 33.25% 134.93% 100.00%
PBT 6,894 7,244 2,025 -217 6,722 19,860 17,572 -46.44%
  QoQ % -4.83% 257.73% 1,033.18% -103.23% -66.15% 13.02% -
  Horiz. % 39.23% 41.22% 11.52% -1.23% 38.25% 113.02% 100.00%
Tax -1,914 -6,679 -4,952 -3,126 -1,521 -5,498 -4,434 -42.91%
  QoQ % 71.34% -34.87% -58.41% -105.52% 72.34% -24.00% -
  Horiz. % 43.17% 150.63% 111.68% 70.50% 34.30% 124.00% 100.00%
NP 4,980 565 -2,927 -3,343 5,201 14,362 13,138 -47.65%
  QoQ % 781.42% 119.30% 12.44% -164.28% -63.79% 9.32% -
  Horiz. % 37.91% 4.30% -22.28% -25.45% 39.59% 109.32% 100.00%
NP to SH 3,728 1,912 -1,073 -590 4,215 10,483 10,001 -48.24%
  QoQ % 94.98% 278.19% -81.86% -114.00% -59.79% 4.82% -
  Horiz. % 37.28% 19.12% -10.73% -5.90% 42.15% 104.82% 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 14,211 83,386 63,931 43,211 13,211 60,364 42,243 -51.66%
  QoQ % -82.96% 30.43% 47.95% 227.08% -78.11% 42.90% -
  Horiz. % 33.64% 197.40% 151.34% 102.29% 31.27% 142.90% 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 2,749 2,687 - 11,071 8,356 -
  QoQ % 0.00% 26.59% 2.30% 0.00% 0.00% 32.50% -
  Horiz. % 0.00% 41.66% 32.90% 32.17% 0.00% 132.50% 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 654,035 682,500 670,625 655,555 658,593 659,032 657,960 -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 4.07 % 2.00 % -1.23 % -0.69 % 4.57 % 12.24 % 11.69 % -50.54%
  QoQ % 103.50% 262.60% -78.26% -115.10% -62.66% 4.70% -
  Horiz. % 34.82% 17.11% -10.52% -5.90% 39.09% 104.70% 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 2.93 12.30 9.10 6.08 2.80 11.34 8.42 -50.56%
  QoQ % -76.18% 35.16% 49.67% 117.14% -75.31% 34.68% -
  Horiz. % 34.80% 146.08% 108.08% 72.21% 33.25% 134.68% 100.00%
EPS 0.57 0.29 -0.16 -0.09 0.64 1.59 1.52 -48.03%
  QoQ % 96.55% 281.25% -77.78% -114.06% -59.75% 4.61% -
  Horiz. % 37.50% 19.08% -10.53% -5.92% 42.11% 104.61% 100.00%
DPS 0.00 0.51 0.41 0.41 0.00 1.68 1.27 -
  QoQ % 0.00% 24.39% 0.00% 0.00% 0.00% 32.28% -
  Horiz. % 0.00% 40.16% 32.28% 32.28% 0.00% 132.28% 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 2.92 12.76 9.27 6.06 2.80 11.36 8.42 -50.67%
  QoQ % -77.12% 37.65% 52.97% 116.43% -75.35% 34.92% -
  Horiz. % 34.68% 151.54% 110.10% 71.97% 33.25% 134.92% 100.00%
EPS 0.57 0.29 -0.16 -0.09 0.64 1.59 1.52 -48.03%
  QoQ % 96.55% 281.25% -77.78% -114.06% -59.75% 4.61% -
  Horiz. % 37.50% 19.08% -10.53% -5.92% 42.11% 104.61% 100.00%
DPS 0.00 0.53 0.42 0.41 0.00 1.68 1.27 -
  QoQ % 0.00% 26.19% 2.44% 0.00% 0.00% 32.28% -
  Horiz. % 0.00% 41.73% 33.07% 32.28% 0.00% 132.28% 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 8.52 2.28 2.53 4.11 10.02 2.38 3.80 71.39%
  QoQ % 273.68% -9.88% -38.44% -58.98% 321.01% -37.37% -
  Horiz. % 224.21% 60.00% 66.58% 108.16% 263.68% 62.63% 100.00%
P/EPS 43.86 99.95 -143.75 -277.78 43.75 16.97 21.05 63.21%
  QoQ % -56.12% 169.53% 48.25% -734.93% 157.81% -19.38% -
  Horiz. % 208.36% 474.82% -682.90% -1,319.62% 207.84% 80.62% 100.00%
EY 2.28 1.00 -0.70 -0.36 2.29 5.89 4.75 -38.72%
  QoQ % 128.00% 242.86% -94.44% -115.72% -61.12% 24.00% -
  Horiz. % 48.00% 21.05% -14.74% -7.58% 48.21% 124.00% 100.00%
DY 0.00 1.82 1.78 1.64 0.00 6.22 3.97 -
  QoQ % 0.00% 2.25% 8.54% 0.00% 0.00% 56.68% -
  Horiz. % 0.00% 45.84% 44.84% 41.31% 0.00% 156.68% 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 8.52 2.11 3.30 3.78 8.94 2.47 3.68 75.10%
  QoQ % 303.79% -36.06% -12.70% -57.72% 261.94% -32.88% -
  Horiz. % 231.52% 57.34% 89.67% 102.72% 242.93% 67.12% 100.00%
P/EPS 43.86 92.81 -187.50 -255.56 39.06 17.60 20.39 66.71%
  QoQ % -52.74% 149.50% 26.63% -754.28% 121.93% -13.68% -
  Horiz. % 215.11% 455.17% -919.57% -1,253.36% 191.56% 86.32% 100.00%
EY 2.28 1.08 -0.53 -0.39 2.56 5.68 4.90 -39.98%
  QoQ % 111.11% 303.77% -35.90% -115.23% -54.93% 15.92% -
  Horiz. % 46.53% 22.04% -10.82% -7.96% 52.24% 115.92% 100.00%
DY 0.00 1.96 1.37 1.78 0.00 6.00 4.10 -
  QoQ % 0.00% 43.07% -23.03% 0.00% 0.00% 46.34% -
  Horiz. % 0.00% 47.80% 33.41% 43.41% 0.00% 146.34% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS