Highlights

[PICORP] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     72.60%    YoY -     17.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,811 96,807 69,866 45,253 23,099 89,379 64,721 -54.61%
  QoQ % -79.54% 38.56% 54.39% 95.91% -74.16% 38.10% -
  Horiz. % 30.61% 149.58% 107.95% 69.92% 35.69% 138.10% 100.00%
PBT 3,792 32,926 23,452 16,189 9,138 19,217 12,045 -53.75%
  QoQ % -88.48% 40.40% 44.86% 77.16% -52.45% 59.54% -
  Horiz. % 31.48% 273.36% 194.70% 134.40% 75.87% 159.54% 100.00%
Tax -1,545 -9,162 -5,463 -3,185 -1,556 -7,140 -5,276 -55.94%
  QoQ % 83.14% -67.71% -71.52% -104.69% 78.21% -35.33% -
  Horiz. % 29.28% 173.65% 103.54% 60.37% 29.49% 135.33% 100.00%
NP 2,247 23,764 17,989 13,004 7,582 12,077 6,769 -52.09%
  QoQ % -90.54% 32.10% 38.33% 71.51% -37.22% 78.42% -
  Horiz. % 33.20% 351.07% 265.76% 192.11% 112.01% 178.42% 100.00%
NP to SH 1,378 15,846 11,754 8,423 4,880 7,823 3,613 -47.44%
  QoQ % -91.30% 34.81% 39.55% 72.60% -37.62% 116.52% -
  Horiz. % 38.14% 438.58% 325.33% 233.13% 135.07% 216.52% 100.00%
Tax Rate 40.74 % 27.83 % 23.29 % 19.67 % 17.03 % 37.15 % 43.80 % -4.72%
  QoQ % 46.39% 19.49% 18.40% 15.50% -54.16% -15.18% -
  Horiz. % 93.01% 63.54% 53.17% 44.91% 38.88% 84.82% 100.00%
Total Cost 17,564 73,043 51,877 32,249 15,517 77,302 57,952 -54.91%
  QoQ % -75.95% 40.80% 60.86% 107.83% -79.93% 33.39% -
  Horiz. % 30.31% 126.04% 89.52% 55.65% 26.78% 133.39% 100.00%
Net Worth 111,552 112,011 105,063 111,867 105,513 98,609 98,536 8.63%
  QoQ % -0.41% 6.61% -6.08% 6.02% 7.00% 0.07% -
  Horiz. % 113.21% 113.67% 106.62% 113.53% 107.08% 100.07% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 8,960 8,930 8,949 - 4,996 - -
  QoQ % 0.00% 0.34% -0.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 179.35% 178.74% 179.12% 0.00% 100.00% -
Div Payout % - % 56.55 % 75.98 % 106.25 % - % 63.87 % - % -
  QoQ % 0.00% -25.57% -28.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.54% 118.96% 166.35% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,552 112,011 105,063 111,867 105,513 98,609 98,536 8.63%
  QoQ % -0.41% 6.61% -6.08% 6.02% 7.00% 0.07% -
  Horiz. % 113.21% 113.67% 106.62% 113.53% 107.08% 100.07% 100.00%
NOSH 656,190 658,888 656,648 658,046 659,459 657,394 656,909 -0.07%
  QoQ % -0.41% 0.34% -0.21% -0.21% 0.31% 0.07% -
  Horiz. % 99.89% 100.30% 99.96% 100.17% 100.39% 100.07% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.34 % 24.55 % 25.75 % 28.74 % 32.82 % 13.51 % 10.46 % 5.54%
  QoQ % -53.81% -4.66% -10.40% -12.43% 142.93% 29.16% -
  Horiz. % 108.41% 234.70% 246.18% 274.76% 313.77% 129.16% 100.00%
ROE 1.24 % 14.15 % 11.19 % 7.53 % 4.63 % 7.93 % 3.67 % -51.52%
  QoQ % -91.24% 26.45% 48.61% 62.63% -41.61% 116.08% -
  Horiz. % 33.79% 385.56% 304.90% 205.18% 126.16% 216.08% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.02 14.69 10.64 6.88 3.50 13.60 9.85 -54.56%
  QoQ % -79.44% 38.06% 54.65% 96.57% -74.26% 38.07% -
  Horiz. % 30.66% 149.14% 108.02% 69.85% 35.53% 138.07% 100.00%
EPS 0.21 2.41 1.79 1.28 0.74 1.19 0.55 -47.40%
  QoQ % -91.29% 34.64% 39.84% 72.97% -37.82% 116.36% -
  Horiz. % 38.18% 438.18% 325.45% 232.73% 134.55% 216.36% 100.00%
DPS 0.00 1.36 1.36 1.36 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.95% 178.95% 178.95% 0.00% 100.00% -
NAPS 0.1700 0.1700 0.1600 0.1700 0.1600 0.1500 0.1500 8.71%
  QoQ % 0.00% 6.25% -5.88% 6.25% 6.67% 0.00% -
  Horiz. % 113.33% 113.33% 106.67% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.01 14.71 10.62 6.88 3.51 13.58 9.84 -54.63%
  QoQ % -79.54% 38.51% 54.36% 96.01% -74.15% 38.01% -
  Horiz. % 30.59% 149.49% 107.93% 69.92% 35.67% 138.01% 100.00%
EPS 0.21 2.41 1.79 1.28 0.74 1.19 0.55 -47.40%
  QoQ % -91.29% 34.64% 39.84% 72.97% -37.82% 116.36% -
  Horiz. % 38.18% 438.18% 325.45% 232.73% 134.55% 216.36% 100.00%
DPS 0.00 1.36 1.36 1.36 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.95% 178.95% 178.95% 0.00% 100.00% -
NAPS 0.1695 0.1702 0.1597 0.1700 0.1604 0.1499 0.1498 8.59%
  QoQ % -0.41% 6.57% -6.06% 5.99% 7.00% 0.07% -
  Horiz. % 113.15% 113.62% 106.61% 113.48% 107.08% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2850 0.1700 0.1450 0.1400 0.1450 0.1600 0.1700 -
P/RPS 9.44 1.16 1.36 2.04 4.14 1.18 1.73 210.27%
  QoQ % 713.79% -14.71% -33.33% -50.72% 250.85% -31.79% -
  Horiz. % 545.66% 67.05% 78.61% 117.92% 239.31% 68.21% 100.00%
P/EPS 135.71 7.07 8.10 10.94 19.59 13.45 30.91 168.37%
  QoQ % 1,819.52% -12.72% -25.96% -44.16% 45.65% -56.49% -
  Horiz. % 439.05% 22.87% 26.21% 35.39% 63.38% 43.51% 100.00%
EY 0.74 14.15 12.34 9.14 5.10 7.44 3.24 -62.67%
  QoQ % -94.77% 14.67% 35.01% 79.22% -31.45% 129.63% -
  Horiz. % 22.84% 436.73% 380.86% 282.10% 157.41% 229.63% 100.00%
DY 0.00 8.00 9.38 9.71 0.00 4.75 0.00 -
  QoQ % 0.00% -14.71% -3.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 168.42% 197.47% 204.42% 0.00% 100.00% -
P/NAPS 1.68 1.00 0.91 0.82 0.91 1.07 1.13 30.29%
  QoQ % 68.00% 9.89% 10.98% -9.89% -14.95% -5.31% -
  Horiz. % 148.67% 88.50% 80.53% 72.57% 80.53% 94.69% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.2850 0.2150 0.1750 0.1400 0.1600 0.1350 0.1600 -
P/RPS 9.44 1.46 1.64 2.04 4.57 0.99 1.62 224.17%
  QoQ % 546.58% -10.98% -19.61% -55.36% 361.62% -38.89% -
  Horiz. % 582.72% 90.12% 101.23% 125.93% 282.10% 61.11% 100.00%
P/EPS 135.71 8.94 9.78 10.94 21.62 11.34 29.09 179.46%
  QoQ % 1,418.01% -8.59% -10.60% -49.40% 90.65% -61.02% -
  Horiz. % 466.52% 30.73% 33.62% 37.61% 74.32% 38.98% 100.00%
EY 0.74 11.19 10.23 9.14 4.63 8.81 3.44 -64.13%
  QoQ % -93.39% 9.38% 11.93% 97.41% -47.45% 156.10% -
  Horiz. % 21.51% 325.29% 297.38% 265.70% 134.59% 256.10% 100.00%
DY 0.00 6.33 7.77 9.71 0.00 5.63 0.00 -
  QoQ % 0.00% -18.53% -19.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.43% 138.01% 172.47% 0.00% 100.00% -
P/NAPS 1.68 1.26 1.09 0.82 1.00 0.90 1.07 35.13%
  QoQ % 33.33% 15.60% 32.93% -18.00% 11.11% -15.89% -
  Horiz. % 157.01% 117.76% 101.87% 76.64% 93.46% 84.11% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers