Highlights

[PICORP] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     80.17%    YoY -     14.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,099 89,379 64,721 48,150 23,437 88,796 65,924 -50.27%
  QoQ % -74.16% 38.10% 34.42% 105.44% -73.61% 34.69% -
  Horiz. % 35.04% 135.58% 98.18% 73.04% 35.55% 134.69% 100.00%
PBT 9,138 19,217 12,045 14,051 7,489 22,604 19,273 -39.17%
  QoQ % -52.45% 59.54% -14.28% 87.62% -66.87% 17.28% -
  Horiz. % 47.41% 99.71% 62.50% 72.91% 38.86% 117.28% 100.00%
Tax -1,556 -7,140 -5,276 -4,007 -2,102 -7,668 -5,560 -57.18%
  QoQ % 78.21% -35.33% -31.67% -90.63% 72.59% -37.91% -
  Horiz. % 27.99% 128.42% 94.89% 72.07% 37.81% 137.91% 100.00%
NP 7,582 12,077 6,769 10,044 5,387 14,936 13,713 -32.61%
  QoQ % -37.22% 78.42% -32.61% 86.45% -63.93% 8.92% -
  Horiz. % 55.29% 88.07% 49.36% 73.24% 39.28% 108.92% 100.00%
NP to SH 4,880 7,823 3,613 7,196 3,994 9,234 9,977 -37.89%
  QoQ % -37.62% 116.52% -49.79% 80.17% -56.75% -7.45% -
  Horiz. % 48.91% 78.41% 36.21% 72.13% 40.03% 92.55% 100.00%
Tax Rate 17.03 % 37.15 % 43.80 % 28.52 % 28.07 % 33.92 % 28.85 % -29.61%
  QoQ % -54.16% -15.18% 53.58% 1.60% -17.25% 17.57% -
  Horiz. % 59.03% 128.77% 151.82% 98.86% 97.30% 117.57% 100.00%
Total Cost 15,517 77,302 57,952 38,106 18,050 73,860 52,211 -55.43%
  QoQ % -79.93% 33.39% 52.08% 111.11% -75.56% 41.46% -
  Horiz. % 29.72% 148.06% 111.00% 72.98% 34.57% 141.46% 100.00%
Net Worth 105,513 98,609 98,536 105,629 98,213 98,935 98,441 4.73%
  QoQ % 7.00% 0.07% -6.71% 7.55% -0.73% 0.50% -
  Horiz. % 107.18% 100.17% 100.10% 107.30% 99.77% 100.50% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,996 - - - 7,387 3,346 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 120.71% -
  Horiz. % 0.00% 149.27% 0.00% 0.00% 0.00% 220.71% 100.00%
Div Payout % - % 63.87 % - % - % - % 80.00 % 33.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 138.45% -
  Horiz. % 0.00% 190.37% 0.00% 0.00% 0.00% 238.45% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 105,513 98,609 98,536 105,629 98,213 98,935 98,441 4.73%
  QoQ % 7.00% 0.07% -6.71% 7.55% -0.73% 0.50% -
  Horiz. % 107.18% 100.17% 100.10% 107.30% 99.77% 100.50% 100.00%
NOSH 659,459 657,394 656,909 660,183 654,754 659,571 656,274 0.32%
  QoQ % 0.31% 0.07% -0.50% 0.83% -0.73% 0.50% -
  Horiz. % 100.49% 100.17% 100.10% 100.60% 99.77% 100.50% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.82 % 13.51 % 10.46 % 20.86 % 22.99 % 16.82 % 20.80 % 35.50%
  QoQ % 142.93% 29.16% -49.86% -9.26% 36.68% -19.13% -
  Horiz. % 157.79% 64.95% 50.29% 100.29% 110.53% 80.87% 100.00%
ROE 4.63 % 7.93 % 3.67 % 6.81 % 4.07 % 9.33 % 10.13 % -40.64%
  QoQ % -41.61% 116.08% -46.11% 67.32% -56.38% -7.90% -
  Horiz. % 45.71% 78.28% 36.23% 67.23% 40.18% 92.10% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.50 13.60 9.85 7.29 3.58 13.46 10.05 -50.47%
  QoQ % -74.26% 38.07% 35.12% 103.63% -73.40% 33.93% -
  Horiz. % 34.83% 135.32% 98.01% 72.54% 35.62% 133.93% 100.00%
EPS 0.74 1.19 0.55 1.09 0.61 1.40 1.52 -38.09%
  QoQ % -37.82% 116.36% -49.54% 78.69% -56.43% -7.89% -
  Horiz. % 48.68% 78.29% 36.18% 71.71% 40.13% 92.11% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 1.12 0.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 119.61% -
  Horiz. % 0.00% 149.02% 0.00% 0.00% 0.00% 219.61% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1600 0.1500 0.1500 0.1500 4.39%
  QoQ % 6.67% 0.00% -6.25% 6.67% 0.00% 0.00% -
  Horiz. % 106.67% 100.00% 100.00% 106.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.51 13.58 9.84 7.32 3.56 13.49 10.02 -50.28%
  QoQ % -74.15% 38.01% 34.43% 105.62% -73.61% 34.63% -
  Horiz. % 35.03% 135.53% 98.20% 73.05% 35.53% 134.63% 100.00%
EPS 0.74 1.19 0.55 1.09 0.61 1.40 1.52 -38.09%
  QoQ % -37.82% 116.36% -49.54% 78.69% -56.43% -7.89% -
  Horiz. % 48.68% 78.29% 36.18% 71.71% 40.13% 92.11% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 1.12 0.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 119.61% -
  Horiz. % 0.00% 149.02% 0.00% 0.00% 0.00% 219.61% 100.00%
NAPS 0.1604 0.1499 0.1498 0.1605 0.1493 0.1504 0.1496 4.75%
  QoQ % 7.00% 0.07% -6.67% 7.50% -0.73% 0.53% -
  Horiz. % 107.22% 100.20% 100.13% 107.29% 99.80% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1450 0.1600 0.1700 0.1700 0.2000 0.2200 0.1800 -
P/RPS 4.14 1.18 1.73 2.33 5.59 1.63 1.79 74.80%
  QoQ % 250.85% -31.79% -25.75% -58.32% 242.94% -8.94% -
  Horiz. % 231.28% 65.92% 96.65% 130.17% 312.29% 91.06% 100.00%
P/EPS 19.59 13.45 30.91 15.60 32.79 15.71 11.84 39.85%
  QoQ % 45.65% -56.49% 98.14% -52.42% 108.72% 32.69% -
  Horiz. % 165.46% 113.60% 261.06% 131.76% 276.94% 132.69% 100.00%
EY 5.10 7.44 3.24 6.41 3.05 6.36 8.45 -28.56%
  QoQ % -31.45% 129.63% -49.45% 110.16% -52.04% -24.73% -
  Horiz. % 60.36% 88.05% 38.34% 75.86% 36.09% 75.27% 100.00%
DY 0.00 4.75 0.00 0.00 0.00 5.09 2.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 79.86% -
  Horiz. % 0.00% 167.84% 0.00% 0.00% 0.00% 179.86% 100.00%
P/NAPS 0.91 1.07 1.13 1.06 1.33 1.47 1.20 -16.83%
  QoQ % -14.95% -5.31% 6.60% -20.30% -9.52% 22.50% -
  Horiz. % 75.83% 89.17% 94.17% 88.33% 110.83% 122.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 -
Price 0.1600 0.1350 0.1600 0.1700 0.1800 0.2200 0.2200 -
P/RPS 4.57 0.99 1.62 2.33 5.03 1.63 2.19 63.23%
  QoQ % 361.62% -38.89% -30.47% -53.68% 208.59% -25.57% -
  Horiz. % 208.68% 45.21% 73.97% 106.39% 229.68% 74.43% 100.00%
P/EPS 21.62 11.34 29.09 15.60 29.51 15.71 14.47 30.66%
  QoQ % 90.65% -61.02% 86.47% -47.14% 87.84% 8.57% -
  Horiz. % 149.41% 78.37% 201.04% 107.81% 203.94% 108.57% 100.00%
EY 4.63 8.81 3.44 6.41 3.39 6.36 6.91 -23.41%
  QoQ % -47.45% 156.10% -46.33% 89.09% -46.70% -7.96% -
  Horiz. % 67.00% 127.50% 49.78% 92.76% 49.06% 92.04% 100.00%
DY 0.00 5.63 0.00 0.00 0.00 5.09 2.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 119.40% -
  Horiz. % 0.00% 242.67% 0.00% 0.00% 0.00% 219.40% 100.00%
P/NAPS 1.00 0.90 1.07 1.06 1.20 1.47 1.47 -22.63%
  QoQ % 11.11% -15.89% 0.94% -11.67% -18.37% 0.00% -
  Horiz. % 68.03% 61.22% 72.79% 72.11% 81.63% 100.00% 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