Highlights

[PICORP] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     52.20%    YoY -     15.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,868 18,412 74,726 55,381 35,023 17,822 72,187 -32.76%
  QoQ % 116.53% -75.36% 34.93% 58.13% 96.52% -75.31% -
  Horiz. % 55.23% 25.51% 103.52% 76.72% 48.52% 24.69% 100.00%
PBT -217 6,722 19,860 17,572 11,962 6,713 24,060 -
  QoQ % -103.23% -66.15% 13.02% 46.90% 78.19% -72.10% -
  Horiz. % -0.90% 27.94% 82.54% 73.03% 49.72% 27.90% 100.00%
Tax -3,126 -1,521 -5,498 -4,434 -3,317 -1,534 -6,748 -40.21%
  QoQ % -105.52% 72.34% -24.00% -33.68% -116.23% 77.27% -
  Horiz. % 46.32% 22.54% 81.48% 65.71% 49.16% 22.73% 100.00%
NP -3,343 5,201 14,362 13,138 8,645 5,179 17,312 -
  QoQ % -164.28% -63.79% 9.32% 51.97% 66.92% -70.08% -
  Horiz. % -19.31% 30.04% 82.96% 75.89% 49.94% 29.92% 100.00%
NP to SH -590 4,215 10,483 10,001 6,571 3,987 12,966 -
  QoQ % -114.00% -59.79% 4.82% 52.20% 64.81% -69.25% -
  Horiz. % -4.55% 32.51% 80.85% 77.13% 50.68% 30.75% 100.00%
Tax Rate - % 22.63 % 27.68 % 25.23 % 27.73 % 22.85 % 28.05 % -
  QoQ % 0.00% -18.24% 9.71% -9.02% 21.36% -18.54% -
  Horiz. % 0.00% 80.68% 98.68% 89.95% 98.86% 81.46% 100.00%
Total Cost 43,211 13,211 60,364 42,243 26,378 12,643 54,875 -14.76%
  QoQ % 227.08% -78.11% 42.90% 60.14% 108.64% -76.96% -
  Horiz. % 78.74% 24.07% 110.00% 76.98% 48.07% 23.04% 100.00%
Net Worth 85,222 92,203 85,674 85,534 85,422 84,968 85,562 -0.27%
  QoQ % -7.57% 7.62% 0.16% 0.13% 0.53% -0.69% -
  Horiz. % 99.60% 107.76% 100.13% 99.97% 99.84% 99.31% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,687 - 11,071 8,356 8,345 - 12,373 -63.97%
  QoQ % 0.00% 0.00% 32.50% 0.13% 0.00% 0.00% -
  Horiz. % 21.72% 0.00% 89.48% 67.53% 67.44% 0.00% 100.00%
Div Payout % - % - % 105.62 % 83.55 % 127.00 % - % 95.43 % -
  QoQ % 0.00% 0.00% 26.42% -34.21% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.68% 87.55% 133.08% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 85,222 92,203 85,674 85,534 85,422 84,968 85,562 -0.27%
  QoQ % -7.57% 7.62% 0.16% 0.13% 0.53% -0.69% -
  Horiz. % 99.60% 107.76% 100.13% 99.97% 99.84% 99.31% 100.00%
NOSH 655,555 658,593 659,032 657,960 657,100 653,606 658,172 -0.27%
  QoQ % -0.46% -0.07% 0.16% 0.13% 0.53% -0.69% -
  Horiz. % 99.60% 100.06% 100.13% 99.97% 99.84% 99.31% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -8.39 % 28.25 % 19.22 % 23.72 % 24.68 % 29.06 % 23.98 % -
  QoQ % -129.70% 46.98% -18.97% -3.89% -15.07% 21.18% -
  Horiz. % -34.99% 117.81% 80.15% 98.92% 102.92% 121.18% 100.00%
ROE -0.69 % 4.57 % 12.24 % 11.69 % 7.69 % 4.69 % 15.15 % -
  QoQ % -115.10% -62.66% 4.70% 52.02% 63.97% -69.04% -
  Horiz. % -4.55% 30.17% 80.79% 77.16% 50.76% 30.96% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.08 2.80 11.34 8.42 5.33 2.73 10.97 -32.60%
  QoQ % 117.14% -75.31% 34.68% 57.97% 95.24% -75.11% -
  Horiz. % 55.42% 25.52% 103.37% 76.75% 48.59% 24.89% 100.00%
EPS -0.09 0.64 1.59 1.52 1.00 0.61 1.97 -
  QoQ % -114.06% -59.75% 4.61% 52.00% 63.93% -69.04% -
  Horiz. % -4.57% 32.49% 80.71% 77.16% 50.76% 30.96% 100.00%
DPS 0.41 0.00 1.68 1.27 1.27 0.00 1.88 -63.87%
  QoQ % 0.00% 0.00% 32.28% 0.00% 0.00% 0.00% -
  Horiz. % 21.81% 0.00% 89.36% 67.55% 67.55% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1300 0.1300 0.1300 0.1300 0.1300 -
  QoQ % -7.14% 7.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 107.69% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.06 2.80 11.36 8.42 5.32 2.71 10.97 -32.75%
  QoQ % 116.43% -75.35% 34.92% 58.27% 96.31% -75.30% -
  Horiz. % 55.24% 25.52% 103.56% 76.75% 48.50% 24.70% 100.00%
EPS -0.09 0.64 1.59 1.52 1.00 0.61 1.97 -
  QoQ % -114.06% -59.75% 4.61% 52.00% 63.93% -69.04% -
  Horiz. % -4.57% 32.49% 80.71% 77.16% 50.76% 30.96% 100.00%
DPS 0.41 0.00 1.68 1.27 1.27 0.00 1.88 -63.87%
  QoQ % 0.00% 0.00% 32.28% 0.00% 0.00% 0.00% -
  Horiz. % 21.81% 0.00% 89.36% 67.55% 67.55% 0.00% 100.00%
NAPS 0.1295 0.1401 0.1302 0.1300 0.1298 0.1291 0.1300 -0.26%
  QoQ % -7.57% 7.60% 0.15% 0.15% 0.54% -0.69% -
  Horiz. % 99.62% 107.77% 100.15% 100.00% 99.85% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2500 0.2800 0.2700 0.3200 0.3600 0.4700 0.4700 -
P/RPS 4.11 10.02 2.38 3.80 6.75 17.24 4.29 -2.82%
  QoQ % -58.98% 321.01% -37.37% -43.70% -60.85% 301.86% -
  Horiz. % 95.80% 233.57% 55.48% 88.58% 157.34% 401.86% 100.00%
P/EPS -277.78 43.75 16.97 21.05 36.00 77.05 23.86 -
  QoQ % -734.93% 157.81% -19.38% -41.53% -53.28% 222.93% -
  Horiz. % -1,164.21% 183.36% 71.12% 88.22% 150.88% 322.93% 100.00%
EY -0.36 2.29 5.89 4.75 2.78 1.30 4.19 -
  QoQ % -115.72% -61.12% 24.00% 70.86% 113.85% -68.97% -
  Horiz. % -8.59% 54.65% 140.57% 113.37% 66.35% 31.03% 100.00%
DY 1.64 0.00 6.22 3.97 3.53 0.00 4.00 -44.90%
  QoQ % 0.00% 0.00% 56.68% 12.46% 0.00% 0.00% -
  Horiz. % 41.00% 0.00% 155.50% 99.25% 88.25% 0.00% 100.00%
P/NAPS 1.92 2.00 2.08 2.46 2.77 3.62 3.62 -34.55%
  QoQ % -4.00% -3.85% -15.45% -11.19% -23.48% 0.00% -
  Horiz. % 53.04% 55.25% 57.46% 67.96% 76.52% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 -
Price 0.2300 0.2500 0.2800 0.3100 0.3500 0.4200 0.4700 -
P/RPS 3.78 8.94 2.47 3.68 6.57 15.40 4.29 -8.11%
  QoQ % -57.72% 261.94% -32.88% -43.99% -57.34% 258.97% -
  Horiz. % 88.11% 208.39% 57.58% 85.78% 153.15% 358.97% 100.00%
P/EPS -255.56 39.06 17.60 20.39 35.00 68.85 23.86 -
  QoQ % -754.28% 121.93% -13.68% -41.74% -49.16% 188.56% -
  Horiz. % -1,071.08% 163.70% 73.76% 85.46% 146.69% 288.56% 100.00%
EY -0.39 2.56 5.68 4.90 2.86 1.45 4.19 -
  QoQ % -115.23% -54.93% 15.92% 71.33% 97.24% -65.39% -
  Horiz. % -9.31% 61.10% 135.56% 116.95% 68.26% 34.61% 100.00%
DY 1.78 0.00 6.00 4.10 3.63 0.00 4.00 -41.80%
  QoQ % 0.00% 0.00% 46.34% 12.95% 0.00% 0.00% -
  Horiz. % 44.50% 0.00% 150.00% 102.50% 90.75% 0.00% 100.00%
P/NAPS 1.77 1.79 2.15 2.38 2.69 3.23 3.62 -38.02%
  QoQ % -1.12% -16.74% -9.66% -11.52% -16.72% -10.77% -
  Horiz. % 48.90% 49.45% 59.39% 65.75% 74.31% 89.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. Supermax will report a new record profit - Koon Yew Yin Koon Yew Yin's Blog
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. Vivocom: The Wonderkid? Financial Freedom Diary
5. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
6. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
7. JP Morgan tells clients GLOVEs ain’t needed during vaccinations gloveharicut
8. Top Glove - Serious, Material Inconsistencies with AmInvest's Report Trying to Make Sense Bursa Investments
PARTNERS & BROKERS