Highlights

[PICORP] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -81.86%    YoY -     -110.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 40,952 19,191 83,951 61,004 39,868 18,412 74,726 -33.11%
  QoQ % 113.39% -77.14% 37.62% 53.01% 116.53% -75.36% -
  Horiz. % 54.80% 25.68% 112.35% 81.64% 53.35% 24.64% 100.00%
PBT 12,658 6,894 7,244 2,025 -217 6,722 19,860 -26.00%
  QoQ % 83.61% -4.83% 257.73% 1,033.18% -103.23% -66.15% -
  Horiz. % 63.74% 34.71% 36.48% 10.20% -1.09% 33.85% 100.00%
Tax -3,894 -1,914 -6,679 -4,952 -3,126 -1,521 -5,498 -20.59%
  QoQ % -103.45% 71.34% -34.87% -58.41% -105.52% 72.34% -
  Horiz. % 70.83% 34.81% 121.48% 90.07% 56.86% 27.66% 100.00%
NP 8,764 4,980 565 -2,927 -3,343 5,201 14,362 -28.12%
  QoQ % 75.98% 781.42% 119.30% 12.44% -164.28% -63.79% -
  Horiz. % 61.02% 34.67% 3.93% -20.38% -23.28% 36.21% 100.00%
NP to SH 6,291 3,728 1,912 -1,073 -590 4,215 10,483 -28.92%
  QoQ % 68.75% 94.98% 278.19% -81.86% -114.00% -59.79% -
  Horiz. % 60.01% 35.56% 18.24% -10.24% -5.63% 40.21% 100.00%
Tax Rate 30.76 % 27.76 % 92.20 % 244.54 % - % 22.63 % 27.68 % 7.31%
  QoQ % 10.81% -69.89% -62.30% 0.00% 0.00% -18.24% -
  Horiz. % 111.13% 100.29% 333.09% 883.45% 0.00% 81.76% 100.00%
Total Cost 32,188 14,211 83,386 63,931 43,211 13,211 60,364 -34.32%
  QoQ % 126.50% -82.96% 30.43% 47.95% 227.08% -78.11% -
  Horiz. % 53.32% 23.54% 138.14% 105.91% 71.58% 21.89% 100.00%
Net Worth 91,743 91,564 95,550 87,181 85,222 92,203 85,674 4.68%
  QoQ % 0.20% -4.17% 9.60% 2.30% -7.57% 7.62% -
  Horiz. % 107.08% 106.88% 111.53% 101.76% 99.47% 107.62% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,480 2,749 2,687 - 11,071 -
  QoQ % 0.00% 0.00% 26.59% 2.30% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.44% 24.83% 24.28% 0.00% 100.00%
Div Payout % - % - % 182.05 % - % - % - % 105.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 172.36% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 91,743 91,564 95,550 87,181 85,222 92,203 85,674 4.68%
  QoQ % 0.20% -4.17% 9.60% 2.30% -7.57% 7.62% -
  Horiz. % 107.08% 106.88% 111.53% 101.76% 99.47% 107.62% 100.00%
NOSH 655,312 654,035 682,500 670,625 655,555 658,593 659,032 -0.38%
  QoQ % 0.20% -4.17% 1.77% 2.30% -0.46% -0.07% -
  Horiz. % 99.44% 99.24% 103.56% 101.76% 99.47% 99.93% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.40 % 25.95 % 0.67 % -4.80 % -8.39 % 28.25 % 19.22 % 7.45%
  QoQ % -17.53% 3,773.13% 113.96% 42.79% -129.70% 46.98% -
  Horiz. % 111.34% 135.02% 3.49% -24.97% -43.65% 146.98% 100.00%
ROE 6.86 % 4.07 % 2.00 % -1.23 % -0.69 % 4.57 % 12.24 % -32.10%
  QoQ % 68.55% 103.50% 262.60% -78.26% -115.10% -62.66% -
  Horiz. % 56.05% 33.25% 16.34% -10.05% -5.64% 37.34% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.25 2.93 12.30 9.10 6.08 2.80 11.34 -32.85%
  QoQ % 113.31% -76.18% 35.16% 49.67% 117.14% -75.31% -
  Horiz. % 55.11% 25.84% 108.47% 80.25% 53.62% 24.69% 100.00%
EPS 0.96 0.57 0.29 -0.16 -0.09 0.64 1.59 -28.63%
  QoQ % 68.42% 96.55% 281.25% -77.78% -114.06% -59.75% -
  Horiz. % 60.38% 35.85% 18.24% -10.06% -5.66% 40.25% 100.00%
DPS 0.00 0.00 0.51 0.41 0.41 0.00 1.68 -
  QoQ % 0.00% 0.00% 24.39% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30.36% 24.40% 24.40% 0.00% 100.00%
NAPS 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 5.08%
  QoQ % 0.00% 0.00% 7.69% 0.00% -7.14% 7.69% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.22 2.92 12.76 9.27 6.06 2.80 11.36 -33.15%
  QoQ % 113.01% -77.12% 37.65% 52.97% 116.43% -75.35% -
  Horiz. % 54.75% 25.70% 112.32% 81.60% 53.35% 24.65% 100.00%
EPS 0.96 0.57 0.29 -0.16 -0.09 0.64 1.59 -28.63%
  QoQ % 68.42% 96.55% 281.25% -77.78% -114.06% -59.75% -
  Horiz. % 60.38% 35.85% 18.24% -10.06% -5.66% 40.25% 100.00%
DPS 0.00 0.00 0.53 0.42 0.41 0.00 1.68 -
  QoQ % 0.00% 0.00% 26.19% 2.44% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.55% 25.00% 24.40% 0.00% 100.00%
NAPS 0.1394 0.1392 0.1452 0.1325 0.1295 0.1401 0.1302 4.67%
  QoQ % 0.14% -4.13% 9.58% 2.32% -7.57% 7.60% -
  Horiz. % 107.07% 106.91% 111.52% 101.77% 99.46% 107.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 -
P/RPS 3.68 8.52 2.28 2.53 4.11 10.02 2.38 33.82%
  QoQ % -56.81% 273.68% -9.88% -38.44% -58.98% 321.01% -
  Horiz. % 154.62% 357.98% 95.80% 106.30% 172.69% 421.01% 100.00%
P/EPS 23.96 43.86 99.95 -143.75 -277.78 43.75 16.97 25.93%
  QoQ % -45.37% -56.12% 169.53% 48.25% -734.93% 157.81% -
  Horiz. % 141.19% 258.46% 588.98% -847.08% -1,636.89% 257.81% 100.00%
EY 4.17 2.28 1.00 -0.70 -0.36 2.29 5.89 -20.61%
  QoQ % 82.89% 128.00% 242.86% -94.44% -115.72% -61.12% -
  Horiz. % 70.80% 38.71% 16.98% -11.88% -6.11% 38.88% 100.00%
DY 0.00 0.00 1.82 1.78 1.64 0.00 6.22 -
  QoQ % 0.00% 0.00% 2.25% 8.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 29.26% 28.62% 26.37% 0.00% 100.00%
P/NAPS 1.64 1.79 2.00 1.77 1.92 2.00 2.08 -14.69%
  QoQ % -8.38% -10.50% 12.99% -7.81% -4.00% -3.85% -
  Horiz. % 78.85% 86.06% 96.15% 85.10% 92.31% 96.15% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 -
Price 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 -
P/RPS 2.72 8.52 2.11 3.30 3.78 8.94 2.47 6.66%
  QoQ % -68.08% 303.79% -36.06% -12.70% -57.72% 261.94% -
  Horiz. % 110.12% 344.94% 85.43% 133.60% 153.04% 361.94% 100.00%
P/EPS 17.71 43.86 92.81 -187.50 -255.56 39.06 17.60 0.42%
  QoQ % -59.62% -52.74% 149.50% 26.63% -754.28% 121.93% -
  Horiz. % 100.62% 249.20% 527.33% -1,065.34% -1,452.05% 221.93% 100.00%
EY 5.65 2.28 1.08 -0.53 -0.39 2.56 5.68 -0.35%
  QoQ % 147.81% 111.11% 303.77% -35.90% -115.23% -54.93% -
  Horiz. % 99.47% 40.14% 19.01% -9.33% -6.87% 45.07% 100.00%
DY 0.00 0.00 1.96 1.37 1.78 0.00 6.00 -
  QoQ % 0.00% 0.00% 43.07% -23.03% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 32.67% 22.83% 29.67% 0.00% 100.00%
P/NAPS 1.21 1.79 1.86 2.31 1.77 1.79 2.15 -31.91%
  QoQ % -32.40% -3.76% -19.48% 30.51% -1.12% -16.74% -
  Horiz. % 56.28% 83.26% 86.51% 107.44% 82.33% 83.26% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers