Highlights

[PICORP] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     102.25%    YoY -     -66.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,922 83,989 62,836 41,301 19,811 96,807 69,866 -56.71%
  QoQ % -76.28% 33.66% 52.14% 108.48% -79.54% 38.56% -
  Horiz. % 28.51% 120.21% 89.94% 59.11% 28.36% 138.56% 100.00%
PBT 5,763 22,360 16,410 9,538 3,792 32,926 23,452 -60.80%
  QoQ % -74.23% 36.26% 72.05% 151.53% -88.48% 40.40% -
  Horiz. % 24.57% 95.34% 69.97% 40.67% 16.17% 140.40% 100.00%
Tax -1,851 -8,369 -5,985 -4,581 -1,545 -9,162 -5,463 -51.43%
  QoQ % 77.88% -39.83% -30.65% -196.50% 83.14% -67.71% -
  Horiz. % 33.88% 153.19% 109.56% 83.86% 28.28% 167.71% 100.00%
NP 3,912 13,991 10,425 4,957 2,247 23,764 17,989 -63.87%
  QoQ % -72.04% 34.21% 110.31% 120.61% -90.54% 32.10% -
  Horiz. % 21.75% 77.78% 57.95% 27.56% 12.49% 132.10% 100.00%
NP to SH 2,495 8,445 7,089 2,787 1,378 15,846 11,754 -64.45%
  QoQ % -70.46% 19.13% 154.36% 102.25% -91.30% 34.81% -
  Horiz. % 21.23% 71.85% 60.31% 23.71% 11.72% 134.81% 100.00%
Tax Rate 32.12 % 37.43 % 36.47 % 48.03 % 40.74 % 27.83 % 23.29 % 23.92%
  QoQ % -14.19% 2.63% -24.07% 17.89% 46.39% 19.49% -
  Horiz. % 137.91% 160.71% 156.59% 206.23% 174.92% 119.49% 100.00%
Total Cost 16,010 69,998 52,411 36,344 17,564 73,043 51,877 -54.36%
  QoQ % -77.13% 33.56% 44.21% 106.92% -75.95% 40.80% -
  Horiz. % 30.86% 134.93% 101.03% 70.06% 33.86% 140.80% 100.00%
Net Worth 111,618 112,151 111,586 112,807 111,552 112,011 105,063 4.12%
  QoQ % -0.48% 0.51% -1.08% 1.12% -0.41% 6.61% -
  Horiz. % 106.24% 106.75% 106.21% 107.37% 106.18% 106.61% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,312 4,003 - - 8,960 8,930 -
  QoQ % 0.00% 107.60% 0.00% 0.00% 0.00% 0.34% -
  Horiz. % 0.00% 93.08% 44.84% 0.00% 0.00% 100.34% 100.00%
Div Payout % - % 98.43 % 56.48 % - % - % 56.55 % 75.98 % -
  QoQ % 0.00% 74.27% 0.00% 0.00% 0.00% -25.57% -
  Horiz. % 0.00% 129.55% 74.34% 0.00% 0.00% 74.43% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 111,618 112,151 111,586 112,807 111,552 112,011 105,063 4.12%
  QoQ % -0.48% 0.51% -1.08% 1.12% -0.41% 6.61% -
  Horiz. % 106.24% 106.75% 106.21% 107.37% 106.18% 106.61% 100.00%
NOSH 656,578 659,714 656,388 663,571 656,190 658,888 656,648 -0.01%
  QoQ % -0.48% 0.51% -1.08% 1.12% -0.41% 0.34% -
  Horiz. % 99.99% 100.47% 99.96% 101.05% 99.93% 100.34% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.64 % 16.66 % 16.59 % 12.00 % 11.34 % 24.55 % 25.75 % -16.53%
  QoQ % 17.89% 0.42% 38.25% 5.82% -53.81% -4.66% -
  Horiz. % 76.27% 64.70% 64.43% 46.60% 44.04% 95.34% 100.00%
ROE 2.24 % 7.53 % 6.35 % 2.47 % 1.24 % 14.15 % 11.19 % -65.81%
  QoQ % -70.25% 18.58% 157.09% 99.19% -91.24% 26.45% -
  Horiz. % 20.02% 67.29% 56.75% 22.07% 11.08% 126.45% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.03 12.73 9.57 6.22 3.02 14.69 10.64 -56.75%
  QoQ % -76.20% 33.02% 53.86% 105.96% -79.44% 38.06% -
  Horiz. % 28.48% 119.64% 89.94% 58.46% 28.38% 138.06% 100.00%
EPS 0.38 1.28 1.08 0.42 0.21 2.41 1.79 -64.45%
  QoQ % -70.31% 18.52% 157.14% 100.00% -91.29% 34.64% -
  Horiz. % 21.23% 71.51% 60.34% 23.46% 11.73% 134.64% 100.00%
DPS 0.00 1.26 0.61 0.00 0.00 1.36 1.36 -
  QoQ % 0.00% 106.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.65% 44.85% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1700 0.1700 0.1700 0.1700 0.1700 0.1700 0.1600 4.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.03 12.76 9.55 6.28 3.01 14.71 10.62 -56.69%
  QoQ % -76.25% 33.61% 52.07% 108.64% -79.54% 38.51% -
  Horiz. % 28.53% 120.15% 89.92% 59.13% 28.34% 138.51% 100.00%
EPS 0.38 1.28 1.08 0.42 0.21 2.41 1.79 -64.45%
  QoQ % -70.31% 18.52% 157.14% 100.00% -91.29% 34.64% -
  Horiz. % 21.23% 71.51% 60.34% 23.46% 11.73% 134.64% 100.00%
DPS 0.00 1.26 0.61 0.00 0.00 1.36 1.36 -
  QoQ % 0.00% 106.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.65% 44.85% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1696 0.1704 0.1696 0.1714 0.1695 0.1702 0.1597 4.09%
  QoQ % -0.47% 0.47% -1.05% 1.12% -0.41% 6.57% -
  Horiz. % 106.20% 106.70% 106.20% 107.33% 106.14% 106.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2300 0.2050 0.2200 0.2650 0.2850 0.1700 0.1450 -
P/RPS 7.58 1.61 2.30 4.26 9.44 1.16 1.36 214.68%
  QoQ % 370.81% -30.00% -46.01% -54.87% 713.79% -14.71% -
  Horiz. % 557.35% 118.38% 169.12% 313.24% 694.12% 85.29% 100.00%
P/EPS 60.53 16.01 20.37 63.10 135.71 7.07 8.10 282.70%
  QoQ % 278.08% -21.40% -67.72% -53.50% 1,819.52% -12.72% -
  Horiz. % 747.28% 197.65% 251.48% 779.01% 1,675.43% 87.28% 100.00%
EY 1.65 6.24 4.91 1.58 0.74 14.15 12.34 -73.88%
  QoQ % -73.56% 27.09% 210.76% 113.51% -94.77% 14.67% -
  Horiz. % 13.37% 50.57% 39.79% 12.80% 6.00% 114.67% 100.00%
DY 0.00 6.15 2.77 0.00 0.00 8.00 9.38 -
  QoQ % 0.00% 122.02% 0.00% 0.00% 0.00% -14.71% -
  Horiz. % 0.00% 65.57% 29.53% 0.00% 0.00% 85.29% 100.00%
P/NAPS 1.35 1.21 1.29 1.56 1.68 1.00 0.91 30.11%
  QoQ % 11.57% -6.20% -17.31% -7.14% 68.00% 9.89% -
  Horiz. % 148.35% 132.97% 141.76% 171.43% 184.62% 109.89% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 -
Price 0.2350 0.2100 0.2050 0.2550 0.2850 0.2150 0.1750 -
P/RPS 7.75 1.65 2.14 4.10 9.44 1.46 1.64 181.87%
  QoQ % 369.70% -22.90% -47.80% -56.57% 546.58% -10.98% -
  Horiz. % 472.56% 100.61% 130.49% 250.00% 575.61% 89.02% 100.00%
P/EPS 61.84 16.40 18.98 60.71 135.71 8.94 9.78 242.33%
  QoQ % 277.07% -13.59% -68.74% -55.26% 1,418.01% -8.59% -
  Horiz. % 632.31% 167.69% 194.07% 620.76% 1,387.63% 91.41% 100.00%
EY 1.62 6.10 5.27 1.65 0.74 11.19 10.23 -70.76%
  QoQ % -73.44% 15.75% 219.39% 122.97% -93.39% 9.38% -
  Horiz. % 15.84% 59.63% 51.52% 16.13% 7.23% 109.38% 100.00%
DY 0.00 6.00 2.98 0.00 0.00 6.33 7.77 -
  QoQ % 0.00% 101.34% 0.00% 0.00% 0.00% -18.53% -
  Horiz. % 0.00% 77.22% 38.35% 0.00% 0.00% 81.47% 100.00%
P/NAPS 1.38 1.24 1.21 1.50 1.68 1.26 1.09 17.05%
  QoQ % 11.29% 2.48% -19.33% -10.71% 33.33% 15.60% -
  Horiz. % 126.61% 113.76% 111.01% 137.61% 154.13% 115.60% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
3. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
4. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
5. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
6. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. 云顶离林国泰:“尽所能减风险保盈利” 星洲日報/投資致富‧企業故事
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers