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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers