Highlights

[PICORP] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     154.36%    YoY -     -39.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,640 19,922 83,989 62,836 41,301 19,811 96,807 -44.02%
  QoQ % 104.00% -76.28% 33.66% 52.14% 108.48% -79.54% -
  Horiz. % 41.98% 20.58% 86.76% 64.91% 42.66% 20.46% 100.00%
PBT 12,444 5,763 22,360 16,410 9,538 3,792 32,926 -47.82%
  QoQ % 115.93% -74.23% 36.26% 72.05% 151.53% -88.48% -
  Horiz. % 37.79% 17.50% 67.91% 49.84% 28.97% 11.52% 100.00%
Tax -4,144 -1,851 -8,369 -5,985 -4,581 -1,545 -9,162 -41.16%
  QoQ % -123.88% 77.88% -39.83% -30.65% -196.50% 83.14% -
  Horiz. % 45.23% 20.20% 91.34% 65.32% 50.00% 16.86% 100.00%
NP 8,300 3,912 13,991 10,425 4,957 2,247 23,764 -50.50%
  QoQ % 112.17% -72.04% 34.21% 110.31% 120.61% -90.54% -
  Horiz. % 34.93% 16.46% 58.87% 43.87% 20.86% 9.46% 100.00%
NP to SH 4,946 2,495 8,445 7,089 2,787 1,378 15,846 -54.08%
  QoQ % 98.24% -70.46% 19.13% 154.36% 102.25% -91.30% -
  Horiz. % 31.21% 15.75% 53.29% 44.74% 17.59% 8.70% 100.00%
Tax Rate 33.30 % 32.12 % 37.43 % 36.47 % 48.03 % 40.74 % 27.83 % 12.74%
  QoQ % 3.67% -14.19% 2.63% -24.07% 17.89% 46.39% -
  Horiz. % 119.66% 115.42% 134.50% 131.05% 172.58% 146.39% 100.00%
Total Cost 32,340 16,010 69,998 52,411 36,344 17,564 73,043 -42.00%
  QoQ % 102.00% -77.13% 33.56% 44.21% 106.92% -75.95% -
  Horiz. % 44.28% 21.92% 95.83% 71.75% 49.76% 24.05% 100.00%
Net Worth 118,704 111,618 112,151 111,586 112,807 111,552 112,011 3.96%
  QoQ % 6.35% -0.48% 0.51% -1.08% 1.12% -0.41% -
  Horiz. % 105.98% 99.65% 100.13% 99.62% 100.71% 99.59% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,505 - 8,312 4,003 - - 8,960 -57.34%
  QoQ % 0.00% 0.00% 107.60% 0.00% 0.00% 0.00% -
  Horiz. % 27.97% 0.00% 92.76% 44.68% 0.00% 0.00% 100.00%
Div Payout % 50.67 % - % 98.43 % 56.48 % - % - % 56.55 % -7.08%
  QoQ % 0.00% 0.00% 74.27% 0.00% 0.00% 0.00% -
  Horiz. % 89.60% 0.00% 174.06% 99.88% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,704 111,618 112,151 111,586 112,807 111,552 112,011 3.96%
  QoQ % 6.35% -0.48% 0.51% -1.08% 1.12% -0.41% -
  Horiz. % 105.98% 99.65% 100.13% 99.62% 100.71% 99.59% 100.00%
NOSH 659,466 656,578 659,714 656,388 663,571 656,190 658,888 0.06%
  QoQ % 0.44% -0.48% 0.51% -1.08% 1.12% -0.41% -
  Horiz. % 100.09% 99.65% 100.13% 99.62% 100.71% 99.59% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.42 % 19.64 % 16.66 % 16.59 % 12.00 % 11.34 % 24.55 % -11.59%
  QoQ % 3.97% 17.89% 0.42% 38.25% 5.82% -53.81% -
  Horiz. % 83.18% 80.00% 67.86% 67.58% 48.88% 46.19% 100.00%
ROE 4.17 % 2.24 % 7.53 % 6.35 % 2.47 % 1.24 % 14.15 % -55.81%
  QoQ % 86.16% -70.25% 18.58% 157.09% 99.19% -91.24% -
  Horiz. % 29.47% 15.83% 53.22% 44.88% 17.46% 8.76% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.16 3.03 12.73 9.57 6.22 3.02 14.69 -44.07%
  QoQ % 103.30% -76.20% 33.02% 53.86% 105.96% -79.44% -
  Horiz. % 41.93% 20.63% 86.66% 65.15% 42.34% 20.56% 100.00%
EPS 0.75 0.38 1.28 1.08 0.42 0.21 2.41 -54.18%
  QoQ % 97.37% -70.31% 18.52% 157.14% 100.00% -91.29% -
  Horiz. % 31.12% 15.77% 53.11% 44.81% 17.43% 8.71% 100.00%
DPS 0.38 0.00 1.26 0.61 0.00 0.00 1.36 -57.36%
  QoQ % 0.00% 0.00% 106.56% 0.00% 0.00% 0.00% -
  Horiz. % 27.94% 0.00% 92.65% 44.85% 0.00% 0.00% 100.00%
NAPS 0.1800 0.1700 0.1700 0.1700 0.1700 0.1700 0.1700 3.89%
  QoQ % 5.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.88% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.18 3.03 12.76 9.55 6.28 3.01 14.71 -43.99%
  QoQ % 103.96% -76.25% 33.61% 52.07% 108.64% -79.54% -
  Horiz. % 42.01% 20.60% 86.74% 64.92% 42.69% 20.46% 100.00%
EPS 0.75 0.38 1.28 1.08 0.42 0.21 2.41 -54.18%
  QoQ % 97.37% -70.31% 18.52% 157.14% 100.00% -91.29% -
  Horiz. % 31.12% 15.77% 53.11% 44.81% 17.43% 8.71% 100.00%
DPS 0.38 0.00 1.26 0.61 0.00 0.00 1.36 -57.36%
  QoQ % 0.00% 0.00% 106.56% 0.00% 0.00% 0.00% -
  Horiz. % 27.94% 0.00% 92.65% 44.85% 0.00% 0.00% 100.00%
NAPS 0.1804 0.1696 0.1704 0.1696 0.1714 0.1695 0.1702 3.97%
  QoQ % 6.37% -0.47% 0.47% -1.05% 1.12% -0.41% -
  Horiz. % 105.99% 99.65% 100.12% 99.65% 100.71% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2250 0.2300 0.2050 0.2200 0.2650 0.2850 0.1700 -
P/RPS 3.65 7.58 1.61 2.30 4.26 9.44 1.16 115.18%
  QoQ % -51.85% 370.81% -30.00% -46.01% -54.87% 713.79% -
  Horiz. % 314.66% 653.45% 138.79% 198.28% 367.24% 813.79% 100.00%
P/EPS 30.00 60.53 16.01 20.37 63.10 135.71 7.07 162.80%
  QoQ % -50.44% 278.08% -21.40% -67.72% -53.50% 1,819.52% -
  Horiz. % 424.33% 856.15% 226.45% 288.12% 892.50% 1,919.52% 100.00%
EY 3.33 1.65 6.24 4.91 1.58 0.74 14.15 -61.98%
  QoQ % 101.82% -73.56% 27.09% 210.76% 113.51% -94.77% -
  Horiz. % 23.53% 11.66% 44.10% 34.70% 11.17% 5.23% 100.00%
DY 1.69 0.00 6.15 2.77 0.00 0.00 8.00 -64.63%
  QoQ % 0.00% 0.00% 122.02% 0.00% 0.00% 0.00% -
  Horiz. % 21.12% 0.00% 76.88% 34.62% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.35 1.21 1.29 1.56 1.68 1.00 16.09%
  QoQ % -7.41% 11.57% -6.20% -17.31% -7.14% 68.00% -
  Horiz. % 125.00% 135.00% 121.00% 129.00% 156.00% 168.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.1950 0.2350 0.2100 0.2050 0.2550 0.2850 0.2150 -
P/RPS 3.16 7.75 1.65 2.14 4.10 9.44 1.46 67.56%
  QoQ % -59.23% 369.70% -22.90% -47.80% -56.57% 546.58% -
  Horiz. % 216.44% 530.82% 113.01% 146.58% 280.82% 646.58% 100.00%
P/EPS 26.00 61.84 16.40 18.98 60.71 135.71 8.94 104.15%
  QoQ % -57.96% 277.07% -13.59% -68.74% -55.26% 1,418.01% -
  Horiz. % 290.83% 691.72% 183.45% 212.30% 679.08% 1,518.01% 100.00%
EY 3.85 1.62 6.10 5.27 1.65 0.74 11.19 -51.00%
  QoQ % 137.65% -73.44% 15.75% 219.39% 122.97% -93.39% -
  Horiz. % 34.41% 14.48% 54.51% 47.10% 14.75% 6.61% 100.00%
DY 1.95 0.00 6.00 2.98 0.00 0.00 6.33 -54.49%
  QoQ % 0.00% 0.00% 101.34% 0.00% 0.00% 0.00% -
  Horiz. % 30.81% 0.00% 94.79% 47.08% 0.00% 0.00% 100.00%
P/NAPS 1.08 1.38 1.24 1.21 1.50 1.68 1.26 -9.79%
  QoQ % -21.74% 11.29% 2.48% -19.33% -10.71% 33.33% -
  Horiz. % 85.71% 109.52% 98.41% 96.03% 119.05% 133.33% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers