Highlights

[PICORP] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     68.75%    YoY -     1,166.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,437 88,796 65,924 40,952 19,191 83,951 61,004 -47.12%
  QoQ % -73.61% 34.69% 60.98% 113.39% -77.14% 37.62% -
  Horiz. % 38.42% 145.56% 108.07% 67.13% 31.46% 137.62% 100.00%
PBT 7,489 22,604 19,273 12,658 6,894 7,244 2,025 138.96%
  QoQ % -66.87% 17.28% 52.26% 83.61% -4.83% 257.73% -
  Horiz. % 369.83% 1,116.25% 951.75% 625.09% 340.44% 357.73% 100.00%
Tax -2,102 -7,668 -5,560 -3,894 -1,914 -6,679 -4,952 -43.49%
  QoQ % 72.59% -37.91% -42.78% -103.45% 71.34% -34.87% -
  Horiz. % 42.45% 154.85% 112.28% 78.63% 38.65% 134.87% 100.00%
NP 5,387 14,936 13,713 8,764 4,980 565 -2,927 -
  QoQ % -63.93% 8.92% 56.47% 75.98% 781.42% 119.30% -
  Horiz. % -184.05% -510.28% -468.50% -299.42% -170.14% -19.30% 100.00%
NP to SH 3,994 9,234 9,977 6,291 3,728 1,912 -1,073 -
  QoQ % -56.75% -7.45% 58.59% 68.75% 94.98% 278.19% -
  Horiz. % -372.23% -860.58% -929.82% -586.30% -347.44% -178.19% 100.00%
Tax Rate 28.07 % 33.92 % 28.85 % 30.76 % 27.76 % 92.20 % 244.54 % -76.35%
  QoQ % -17.25% 17.57% -6.21% 10.81% -69.89% -62.30% -
  Horiz. % 11.48% 13.87% 11.80% 12.58% 11.35% 37.70% 100.00%
Total Cost 18,050 73,860 52,211 32,188 14,211 83,386 63,931 -56.93%
  QoQ % -75.56% 41.46% 62.21% 126.50% -82.96% 30.43% -
  Horiz. % 28.23% 115.53% 81.67% 50.35% 22.23% 130.43% 100.00%
Net Worth 98,213 98,935 98,441 91,743 91,564 95,550 87,181 8.26%
  QoQ % -0.73% 0.50% 7.30% 0.20% -4.17% 9.60% -
  Horiz. % 112.65% 113.48% 112.92% 105.23% 105.03% 109.60% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,387 3,346 - - 3,480 2,749 -
  QoQ % 0.00% 120.71% 0.00% 0.00% 0.00% 26.59% -
  Horiz. % 0.00% 268.67% 121.73% 0.00% 0.00% 126.59% 100.00%
Div Payout % - % 80.00 % 33.55 % - % - % 182.05 % - % -
  QoQ % 0.00% 138.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.94% 18.43% 0.00% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 98,213 98,935 98,441 91,743 91,564 95,550 87,181 8.26%
  QoQ % -0.73% 0.50% 7.30% 0.20% -4.17% 9.60% -
  Horiz. % 112.65% 113.48% 112.92% 105.23% 105.03% 109.60% 100.00%
NOSH 654,754 659,571 656,274 655,312 654,035 682,500 670,625 -1.58%
  QoQ % -0.73% 0.50% 0.15% 0.20% -4.17% 1.77% -
  Horiz. % 97.63% 98.35% 97.86% 97.72% 97.53% 101.77% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 22.99 % 16.82 % 20.80 % 21.40 % 25.95 % 0.67 % -4.80 % -
  QoQ % 36.68% -19.13% -2.80% -17.53% 3,773.13% 113.96% -
  Horiz. % -478.96% -350.42% -433.33% -445.83% -540.62% -13.96% 100.00%
ROE 4.07 % 9.33 % 10.13 % 6.86 % 4.07 % 2.00 % -1.23 % -
  QoQ % -56.38% -7.90% 47.67% 68.55% 103.50% 262.60% -
  Horiz. % -330.89% -758.54% -823.58% -557.72% -330.89% -162.60% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.58 13.46 10.05 6.25 2.93 12.30 9.10 -46.28%
  QoQ % -73.40% 33.93% 60.80% 113.31% -76.18% 35.16% -
  Horiz. % 39.34% 147.91% 110.44% 68.68% 32.20% 135.16% 100.00%
EPS 0.61 1.40 1.52 0.96 0.57 0.29 -0.16 -
  QoQ % -56.43% -7.89% 58.33% 68.42% 96.55% 281.25% -
  Horiz. % -381.25% -875.00% -950.00% -600.00% -356.25% -181.25% 100.00%
DPS 0.00 1.12 0.51 0.00 0.00 0.51 0.41 -
  QoQ % 0.00% 119.61% 0.00% 0.00% 0.00% 24.39% -
  Horiz. % 0.00% 273.17% 124.39% 0.00% 0.00% 124.39% 100.00%
NAPS 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 0.1300 10.00%
  QoQ % 0.00% 0.00% 7.14% 0.00% 0.00% 7.69% -
  Horiz. % 115.38% 115.38% 115.38% 107.69% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.56 13.49 10.02 6.22 2.92 12.76 9.27 -47.14%
  QoQ % -73.61% 34.63% 61.09% 113.01% -77.12% 37.65% -
  Horiz. % 38.40% 145.52% 108.09% 67.10% 31.50% 137.65% 100.00%
EPS 0.61 1.40 1.52 0.96 0.57 0.29 -0.16 -
  QoQ % -56.43% -7.89% 58.33% 68.42% 96.55% 281.25% -
  Horiz. % -381.25% -875.00% -950.00% -600.00% -356.25% -181.25% 100.00%
DPS 0.00 1.12 0.51 0.00 0.00 0.53 0.42 -
  QoQ % 0.00% 119.61% 0.00% 0.00% 0.00% 26.19% -
  Horiz. % 0.00% 266.67% 121.43% 0.00% 0.00% 126.19% 100.00%
NAPS 0.1493 0.1504 0.1496 0.1394 0.1392 0.1452 0.1325 8.28%
  QoQ % -0.73% 0.53% 7.32% 0.14% -4.13% 9.58% -
  Horiz. % 112.68% 113.51% 112.91% 105.21% 105.06% 109.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 0.2300 -
P/RPS 5.59 1.63 1.79 3.68 8.52 2.28 2.53 69.56%
  QoQ % 242.94% -8.94% -51.36% -56.81% 273.68% -9.88% -
  Horiz. % 220.95% 64.43% 70.75% 145.45% 336.76% 90.12% 100.00%
P/EPS 32.79 15.71 11.84 23.96 43.86 99.95 -143.75 -
  QoQ % 108.72% 32.69% -50.58% -45.37% -56.12% 169.53% -
  Horiz. % -22.81% -10.93% -8.24% -16.67% -30.51% -69.53% 100.00%
EY 3.05 6.36 8.45 4.17 2.28 1.00 -0.70 -
  QoQ % -52.04% -24.73% 102.64% 82.89% 128.00% 242.86% -
  Horiz. % -435.71% -908.57% -1,207.14% -595.71% -325.71% -142.86% 100.00%
DY 0.00 5.09 2.83 0.00 0.00 1.82 1.78 -
  QoQ % 0.00% 79.86% 0.00% 0.00% 0.00% 2.25% -
  Horiz. % 0.00% 285.96% 158.99% 0.00% 0.00% 102.25% 100.00%
P/NAPS 1.33 1.47 1.20 1.64 1.79 2.00 1.77 -17.33%
  QoQ % -9.52% 22.50% -26.83% -8.38% -10.50% 12.99% -
  Horiz. % 75.14% 83.05% 67.80% 92.66% 101.13% 112.99% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 -
Price 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 0.3000 -
P/RPS 5.03 1.63 2.19 2.72 8.52 2.11 3.30 32.41%
  QoQ % 208.59% -25.57% -19.49% -68.08% 303.79% -36.06% -
  Horiz. % 152.42% 49.39% 66.36% 82.42% 258.18% 63.94% 100.00%
P/EPS 29.51 15.71 14.47 17.71 43.86 92.81 -187.50 -
  QoQ % 87.84% 8.57% -18.29% -59.62% -52.74% 149.50% -
  Horiz. % -15.74% -8.38% -7.72% -9.45% -23.39% -49.50% 100.00%
EY 3.39 6.36 6.91 5.65 2.28 1.08 -0.53 -
  QoQ % -46.70% -7.96% 22.30% 147.81% 111.11% 303.77% -
  Horiz. % -639.62% -1,200.00% -1,303.77% -1,066.04% -430.19% -203.77% 100.00%
DY 0.00 5.09 2.32 0.00 0.00 1.96 1.37 -
  QoQ % 0.00% 119.40% 0.00% 0.00% 0.00% 43.07% -
  Horiz. % 0.00% 371.53% 169.34% 0.00% 0.00% 143.07% 100.00%
P/NAPS 1.20 1.47 1.47 1.21 1.79 1.86 2.31 -35.35%
  QoQ % -18.37% 0.00% 21.49% -32.40% -3.76% -19.48% -
  Horiz. % 51.95% 63.64% 63.64% 52.38% 77.49% 80.52% 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.
 


 

78  92  358  1805 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.01 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.265-0.005 
 MNC-PA 0.04+0.005 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 
 VSOLAR 0.09+0.005 
 KNM 0.4150.00 
 SCICOM 0.97+0.04 
 GPACKET 0.73+0.005 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers