Highlights

[PICORP] QoQ Cumulative Quarter Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     32.86%    YoY -     6.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 49,338 30,743 14,895 58,183 44,650 28,723 13,575 135.83%
  QoQ % 60.49% 106.40% -74.40% 30.31% 55.45% 111.59% -
  Horiz. % 363.45% 226.47% 109.72% 428.60% 328.91% 211.59% 100.00%
PBT 16,662 10,068 5,899 22,651 17,657 11,433 5,592 106.65%
  QoQ % 65.49% 70.67% -73.96% 28.28% 54.44% 104.45% -
  Horiz. % 297.96% 180.04% 105.49% 405.06% 315.75% 204.45% 100.00%
Tax -5,577 -3,147 -1,652 -6,186 -4,592 -2,998 -1,483 141.25%
  QoQ % -77.22% -90.50% 73.29% -34.71% -53.17% -102.16% -
  Horiz. % 376.06% 212.20% 111.40% 417.13% 309.64% 202.16% 100.00%
NP 11,085 6,921 4,247 16,465 13,065 8,435 4,109 93.44%
  QoQ % 60.16% 62.96% -74.21% 26.02% 54.89% 105.28% -
  Horiz. % 269.77% 168.44% 103.36% 400.71% 317.96% 205.28% 100.00%
NP to SH 8,658 5,350 3,207 12,967 9,760 6,428 3,158 95.53%
  QoQ % 61.83% 66.82% -75.27% 32.86% 51.84% 103.55% -
  Horiz. % 274.16% 169.41% 101.55% 410.61% 309.06% 203.55% 100.00%
Tax Rate 33.47 % 31.26 % 28.00 % 27.31 % 26.01 % 26.22 % 26.52 % 16.74%
  QoQ % 7.07% 11.64% 2.53% 5.00% -0.80% -1.13% -
  Horiz. % 126.21% 117.87% 105.58% 102.98% 98.08% 98.87% 100.00%
Total Cost 38,253 23,822 10,648 41,718 31,585 20,288 9,466 153.06%
  QoQ % 60.58% 123.72% -74.48% 32.08% 55.68% 114.32% -
  Horiz. % 404.11% 251.66% 112.49% 440.71% 333.67% 214.32% 100.00%
Net Worth 78,709 79,259 85,083 78,005 74,281 74,241 74,250 3.95%
  QoQ % -0.69% -6.85% 9.07% 5.01% 0.05% -0.01% -
  Horiz. % 106.00% 106.75% 114.59% 105.06% 100.04% 99.99% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,067 8,124 4,712 1,174 7,465 3,524 - -
  QoQ % -0.69% 72.40% 301.12% -84.26% 111.85% 0.00% -
  Horiz. % 228.93% 230.53% 133.72% 33.34% 211.85% 100.00% -
Div Payout % 93.18 % 151.85 % 146.94 % 9.06 % 76.49 % 54.82 % - % -
  QoQ % -38.64% 3.34% 1,521.85% -88.16% 39.53% 0.00% -
  Horiz. % 169.97% 277.00% 268.04% 16.53% 139.53% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 78,709 79,259 85,083 78,005 74,281 74,241 74,250 3.95%
  QoQ % -0.69% -6.85% 9.07% 5.01% 0.05% -0.01% -
  Horiz. % 106.00% 106.75% 114.59% 105.06% 100.04% 99.99% 100.00%
NOSH 655,909 660,493 654,489 93,982 94,026 93,976 93,988 263.90%
  QoQ % -0.69% 0.92% 596.40% -0.05% 0.05% -0.01% -
  Horiz. % 697.86% 702.74% 696.35% 99.99% 100.04% 99.99% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.47 % 22.51 % 28.51 % 28.30 % 29.26 % 29.37 % 30.27 % -17.97%
  QoQ % -0.18% -21.05% 0.74% -3.28% -0.37% -2.97% -
  Horiz. % 74.23% 74.36% 94.19% 93.49% 96.66% 97.03% 100.00%
ROE 11.00 % 6.75 % 3.77 % 16.62 % 13.14 % 8.66 % 4.25 % 88.18%
  QoQ % 62.96% 79.05% -77.32% 26.48% 51.73% 103.76% -
  Horiz. % 258.82% 158.82% 88.71% 391.06% 309.18% 203.76% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.52 4.65 2.28 61.91 47.49 30.56 14.44 -35.19%
  QoQ % 61.72% 103.95% -96.32% 30.36% 55.40% 111.63% -
  Horiz. % 52.08% 32.20% 15.79% 428.74% 328.88% 211.63% 100.00%
EPS 1.32 0.81 0.49 1.97 10.38 6.84 3.36 -46.27%
  QoQ % 62.96% 65.31% -75.13% -81.02% 51.75% 103.57% -
  Horiz. % 39.29% 24.11% 14.58% 58.63% 308.93% 203.57% 100.00%
DPS 1.23 1.23 0.72 1.25 7.94 3.75 0.00 -
  QoQ % 0.00% 70.83% -42.40% -84.26% 111.73% 0.00% -
  Horiz. % 32.80% 32.80% 19.20% 33.33% 211.73% 100.00% -
NAPS 0.1200 0.1200 0.1300 0.8300 0.7900 0.7900 0.7900 -71.43%
  QoQ % 0.00% -7.69% -84.34% 5.06% 0.00% 0.00% -
  Horiz. % 15.19% 15.19% 16.46% 105.06% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.50 4.67 2.26 8.84 6.79 4.37 2.06 136.11%
  QoQ % 60.60% 106.64% -74.43% 30.19% 55.38% 112.14% -
  Horiz. % 364.08% 226.70% 109.71% 429.13% 329.61% 212.14% 100.00%
EPS 1.32 0.81 0.49 1.97 1.48 0.98 0.48 95.92%
  QoQ % 62.96% 65.31% -75.13% 33.11% 51.02% 104.17% -
  Horiz. % 275.00% 168.75% 102.08% 410.42% 308.33% 204.17% 100.00%
DPS 1.23 1.23 0.72 0.18 1.13 0.54 0.00 -
  QoQ % 0.00% 70.83% 300.00% -84.07% 109.26% 0.00% -
  Horiz. % 227.78% 227.78% 133.33% 33.33% 209.26% 100.00% -
NAPS 0.1196 0.1205 0.1293 0.1185 0.1129 0.1128 0.1128 3.97%
  QoQ % -0.75% -6.81% 9.11% 4.96% 0.09% 0.00% -
  Horiz. % 106.03% 106.83% 114.63% 105.05% 100.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.5000 0.7100 0.5700 0.4100 0.4600 0.3600 0.2500 -
P/RPS 6.65 15.25 25.05 0.66 0.97 1.18 1.73 144.79%
  QoQ % -56.39% -39.12% 3,695.45% -31.96% -17.80% -31.79% -
  Horiz. % 384.39% 881.50% 1,447.98% 38.15% 56.07% 68.21% 100.00%
P/EPS 37.88 87.65 116.33 2.97 4.43 5.26 7.44 195.08%
  QoQ % -56.78% -24.65% 3,816.83% -32.96% -15.78% -29.30% -
  Horiz. % 509.14% 1,178.09% 1,563.58% 39.92% 59.54% 70.70% 100.00%
EY 2.64 1.14 0.86 33.65 22.57 19.00 13.44 -66.11%
  QoQ % 131.58% 32.56% -97.44% 49.09% 18.79% 41.37% -
  Horiz. % 19.64% 8.48% 6.40% 250.37% 167.93% 141.37% 100.00%
DY 2.46 1.73 1.26 3.05 17.26 10.42 0.00 -
  QoQ % 42.20% 37.30% -58.69% -82.33% 65.64% 0.00% -
  Horiz. % 23.61% 16.60% 12.09% 29.27% 165.64% 100.00% -
P/NAPS 4.17 5.92 4.38 0.49 0.58 0.46 0.32 451.18%
  QoQ % -29.56% 35.16% 793.88% -15.52% 26.09% 43.75% -
  Horiz. % 1,303.13% 1,850.00% 1,368.75% 153.13% 181.25% 143.75% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 -
Price 0.5000 0.5600 0.6900 0.5800 0.5300 0.4100 0.2400 -
P/RPS 6.65 12.03 30.32 0.94 1.12 1.34 1.66 151.60%
  QoQ % -44.72% -60.32% 3,125.53% -16.07% -16.42% -19.28% -
  Horiz. % 400.60% 724.70% 1,826.51% 56.63% 67.47% 80.72% 100.00%
P/EPS 37.88 69.14 140.82 4.20 5.11 5.99 7.14 203.26%
  QoQ % -45.21% -50.90% 3,252.86% -17.81% -14.69% -16.11% -
  Horiz. % 530.53% 968.35% 1,972.27% 58.82% 71.57% 83.89% 100.00%
EY 2.64 1.45 0.71 23.79 19.58 16.68 14.00 -67.02%
  QoQ % 82.07% 104.23% -97.02% 21.50% 17.39% 19.14% -
  Horiz. % 18.86% 10.36% 5.07% 169.93% 139.86% 119.14% 100.00%
DY 2.46 2.20 1.04 2.16 14.98 9.15 0.00 -
  QoQ % 11.82% 111.54% -51.85% -85.58% 63.72% 0.00% -
  Horiz. % 26.89% 24.04% 11.37% 23.61% 163.72% 100.00% -
P/NAPS 4.17 4.67 5.31 0.70 0.67 0.52 0.30 475.34%
  QoQ % -10.71% -12.05% 658.57% 4.48% 28.85% 73.33% -
  Horiz. % 1,390.00% 1,556.67% 1,770.00% 233.33% 223.33% 173.33% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers