Highlights

[PICORP] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 17-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     58.59%    YoY -     1,029.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 48,150 23,437 88,796 65,924 40,952 19,191 83,951 -30.99%
  QoQ % 105.44% -73.61% 34.69% 60.98% 113.39% -77.14% -
  Horiz. % 57.35% 27.92% 105.77% 78.53% 48.78% 22.86% 100.00%
PBT 14,051 7,489 22,604 19,273 12,658 6,894 7,244 55.59%
  QoQ % 87.62% -66.87% 17.28% 52.26% 83.61% -4.83% -
  Horiz. % 193.97% 103.38% 312.04% 266.05% 174.74% 95.17% 100.00%
Tax -4,007 -2,102 -7,668 -5,560 -3,894 -1,914 -6,679 -28.89%
  QoQ % -90.63% 72.59% -37.91% -42.78% -103.45% 71.34% -
  Horiz. % 59.99% 31.47% 114.81% 83.25% 58.30% 28.66% 100.00%
NP 10,044 5,387 14,936 13,713 8,764 4,980 565 582.34%
  QoQ % 86.45% -63.93% 8.92% 56.47% 75.98% 781.42% -
  Horiz. % 1,777.70% 953.45% 2,643.54% 2,427.08% 1,551.15% 881.42% 100.00%
NP to SH 7,196 3,994 9,234 9,977 6,291 3,728 1,912 142.15%
  QoQ % 80.17% -56.75% -7.45% 58.59% 68.75% 94.98% -
  Horiz. % 376.36% 208.89% 482.95% 521.81% 329.03% 194.98% 100.00%
Tax Rate 28.52 % 28.07 % 33.92 % 28.85 % 30.76 % 27.76 % 92.20 % -54.29%
  QoQ % 1.60% -17.25% 17.57% -6.21% 10.81% -69.89% -
  Horiz. % 30.93% 30.44% 36.79% 31.29% 33.36% 30.11% 100.00%
Total Cost 38,106 18,050 73,860 52,211 32,188 14,211 83,386 -40.70%
  QoQ % 111.11% -75.56% 41.46% 62.21% 126.50% -82.96% -
  Horiz. % 45.70% 21.65% 88.58% 62.61% 38.60% 17.04% 100.00%
Net Worth 105,629 98,213 98,935 98,441 91,743 91,564 95,550 6.92%
  QoQ % 7.55% -0.73% 0.50% 7.30% 0.20% -4.17% -
  Horiz. % 110.55% 102.79% 103.54% 103.03% 96.02% 95.83% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,387 3,346 - - 3,480 -
  QoQ % 0.00% 0.00% 120.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 212.23% 96.16% 0.00% 0.00% 100.00%
Div Payout % - % - % 80.00 % 33.55 % - % - % 182.05 % -
  QoQ % 0.00% 0.00% 138.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.94% 18.43% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 105,629 98,213 98,935 98,441 91,743 91,564 95,550 6.92%
  QoQ % 7.55% -0.73% 0.50% 7.30% 0.20% -4.17% -
  Horiz. % 110.55% 102.79% 103.54% 103.03% 96.02% 95.83% 100.00%
NOSH 660,183 654,754 659,571 656,274 655,312 654,035 682,500 -2.19%
  QoQ % 0.83% -0.73% 0.50% 0.15% 0.20% -4.17% -
  Horiz. % 96.73% 95.93% 96.64% 96.16% 96.02% 95.83% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.86 % 22.99 % 16.82 % 20.80 % 21.40 % 25.95 % 0.67 % 891.75%
  QoQ % -9.26% 36.68% -19.13% -2.80% -17.53% 3,773.13% -
  Horiz. % 3,113.43% 3,431.34% 2,510.45% 3,104.48% 3,194.03% 3,873.13% 100.00%
ROE 6.81 % 4.07 % 9.33 % 10.13 % 6.86 % 4.07 % 2.00 % 126.50%
  QoQ % 67.32% -56.38% -7.90% 47.67% 68.55% 103.50% -
  Horiz. % 340.50% 203.50% 466.50% 506.50% 343.00% 203.50% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.29 3.58 13.46 10.05 6.25 2.93 12.30 -29.46%
  QoQ % 103.63% -73.40% 33.93% 60.80% 113.31% -76.18% -
  Horiz. % 59.27% 29.11% 109.43% 81.71% 50.81% 23.82% 100.00%
EPS 1.09 0.61 1.40 1.52 0.96 0.57 0.29 141.94%
  QoQ % 78.69% -56.43% -7.89% 58.33% 68.42% 96.55% -
  Horiz. % 375.86% 210.34% 482.76% 524.14% 331.03% 196.55% 100.00%
DPS 0.00 0.00 1.12 0.51 0.00 0.00 0.51 -
  QoQ % 0.00% 0.00% 119.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 219.61% 100.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 9.32%
  QoQ % 6.67% 0.00% 0.00% 7.14% 0.00% 0.00% -
  Horiz. % 114.29% 107.14% 107.14% 107.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 698,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.89 3.36 12.72 9.44 5.86 2.75 12.02 -31.02%
  QoQ % 105.06% -73.58% 34.75% 61.09% 113.09% -77.12% -
  Horiz. % 57.32% 27.95% 105.82% 78.54% 48.75% 22.88% 100.00%
EPS 1.03 0.57 1.32 1.43 0.90 0.53 0.27 144.34%
  QoQ % 80.70% -56.82% -7.69% 58.89% 69.81% 96.30% -
  Horiz. % 381.48% 211.11% 488.89% 529.63% 333.33% 196.30% 100.00%
DPS 0.00 0.00 1.06 0.48 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 120.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 212.00% 96.00% 0.00% 0.00% 100.00%
NAPS 0.1513 0.1406 0.1417 0.1410 0.1314 0.1311 0.1368 6.95%
  QoQ % 7.61% -0.78% 0.50% 7.31% 0.23% -4.17% -
  Horiz. % 110.60% 102.78% 103.58% 103.07% 96.05% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1700 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 -
P/RPS 2.33 5.59 1.63 1.79 3.68 8.52 2.28 1.46%
  QoQ % -58.32% 242.94% -8.94% -51.36% -56.81% 273.68% -
  Horiz. % 102.19% 245.18% 71.49% 78.51% 161.40% 373.68% 100.00%
P/EPS 15.60 32.79 15.71 11.84 23.96 43.86 99.95 -71.04%
  QoQ % -52.42% 108.72% 32.69% -50.58% -45.37% -56.12% -
  Horiz. % 15.61% 32.81% 15.72% 11.85% 23.97% 43.88% 100.00%
EY 6.41 3.05 6.36 8.45 4.17 2.28 1.00 245.46%
  QoQ % 110.16% -52.04% -24.73% 102.64% 82.89% 128.00% -
  Horiz. % 641.00% 305.00% 636.00% 845.00% 417.00% 228.00% 100.00%
DY 0.00 0.00 5.09 2.83 0.00 0.00 1.82 -
  QoQ % 0.00% 0.00% 79.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 279.67% 155.49% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.33 1.47 1.20 1.64 1.79 2.00 -34.53%
  QoQ % -20.30% -9.52% 22.50% -26.83% -8.38% -10.50% -
  Horiz. % 53.00% 66.50% 73.50% 60.00% 82.00% 89.50% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 -
Price 0.1700 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 -
P/RPS 2.33 5.03 1.63 2.19 2.72 8.52 2.11 6.84%
  QoQ % -53.68% 208.59% -25.57% -19.49% -68.08% 303.79% -
  Horiz. % 110.43% 238.39% 77.25% 103.79% 128.91% 403.79% 100.00%
P/EPS 15.60 29.51 15.71 14.47 17.71 43.86 92.81 -69.58%
  QoQ % -47.14% 87.84% 8.57% -18.29% -59.62% -52.74% -
  Horiz. % 16.81% 31.80% 16.93% 15.59% 19.08% 47.26% 100.00%
EY 6.41 3.39 6.36 6.91 5.65 2.28 1.08 228.17%
  QoQ % 89.09% -46.70% -7.96% 22.30% 147.81% 111.11% -
  Horiz. % 593.52% 313.89% 588.89% 639.81% 523.15% 211.11% 100.00%
DY 0.00 0.00 5.09 2.32 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 119.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 259.69% 118.37% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.20 1.47 1.47 1.21 1.79 1.86 -31.29%
  QoQ % -11.67% -18.37% 0.00% 21.49% -32.40% -3.76% -
  Horiz. % 56.99% 64.52% 79.03% 79.03% 65.05% 96.24% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers