Highlights

[PICORP] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     4.82%    YoY -     -19.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 61,004 39,868 18,412 74,726 55,381 35,023 17,822 126.96%
  QoQ % 53.01% 116.53% -75.36% 34.93% 58.13% 96.52% -
  Horiz. % 342.30% 223.70% 103.31% 419.29% 310.75% 196.52% 100.00%
PBT 2,025 -217 6,722 19,860 17,572 11,962 6,713 -54.99%
  QoQ % 1,033.18% -103.23% -66.15% 13.02% 46.90% 78.19% -
  Horiz. % 30.17% -3.23% 100.13% 295.84% 261.76% 178.19% 100.00%
Tax -4,952 -3,126 -1,521 -5,498 -4,434 -3,317 -1,534 118.27%
  QoQ % -58.41% -105.52% 72.34% -24.00% -33.68% -116.23% -
  Horiz. % 322.82% 203.78% 99.15% 358.41% 289.05% 216.23% 100.00%
NP -2,927 -3,343 5,201 14,362 13,138 8,645 5,179 -
  QoQ % 12.44% -164.28% -63.79% 9.32% 51.97% 66.92% -
  Horiz. % -56.52% -64.55% 100.42% 277.31% 253.68% 166.92% 100.00%
NP to SH -1,073 -590 4,215 10,483 10,001 6,571 3,987 -
  QoQ % -81.86% -114.00% -59.79% 4.82% 52.20% 64.81% -
  Horiz. % -26.91% -14.80% 105.72% 262.93% 250.84% 164.81% 100.00%
Tax Rate 244.54 % - % 22.63 % 27.68 % 25.23 % 27.73 % 22.85 % 384.93%
  QoQ % 0.00% 0.00% -18.24% 9.71% -9.02% 21.36% -
  Horiz. % 1,070.20% 0.00% 99.04% 121.14% 110.42% 121.36% 100.00%
Total Cost 63,931 43,211 13,211 60,364 42,243 26,378 12,643 194.32%
  QoQ % 47.95% 227.08% -78.11% 42.90% 60.14% 108.64% -
  Horiz. % 505.66% 341.78% 104.49% 477.45% 334.12% 208.64% 100.00%
Net Worth 87,181 85,222 92,203 85,674 85,534 85,422 84,968 1.73%
  QoQ % 2.30% -7.57% 7.62% 0.16% 0.13% 0.53% -
  Horiz. % 102.60% 100.30% 108.51% 100.83% 100.67% 100.53% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,749 2,687 - 11,071 8,356 8,345 - -
  QoQ % 2.30% 0.00% 0.00% 32.50% 0.13% 0.00% -
  Horiz. % 32.95% 32.21% 0.00% 132.67% 100.13% 100.00% -
Div Payout % - % - % - % 105.62 % 83.55 % 127.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 26.42% -34.21% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 83.17% 65.79% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 87,181 85,222 92,203 85,674 85,534 85,422 84,968 1.73%
  QoQ % 2.30% -7.57% 7.62% 0.16% 0.13% 0.53% -
  Horiz. % 102.60% 100.30% 108.51% 100.83% 100.67% 100.53% 100.00%
NOSH 670,625 655,555 658,593 659,032 657,960 657,100 653,606 1.73%
  QoQ % 2.30% -0.46% -0.07% 0.16% 0.13% 0.53% -
  Horiz. % 102.60% 100.30% 100.76% 100.83% 100.67% 100.53% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.80 % -8.39 % 28.25 % 19.22 % 23.72 % 24.68 % 29.06 % -
  QoQ % 42.79% -129.70% 46.98% -18.97% -3.89% -15.07% -
  Horiz. % -16.52% -28.87% 97.21% 66.14% 81.62% 84.93% 100.00%
ROE -1.23 % -0.69 % 4.57 % 12.24 % 11.69 % 7.69 % 4.69 % -
  QoQ % -78.26% -115.10% -62.66% 4.70% 52.02% 63.97% -
  Horiz. % -26.23% -14.71% 97.44% 260.98% 249.25% 163.97% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.10 6.08 2.80 11.34 8.42 5.33 2.73 122.98%
  QoQ % 49.67% 117.14% -75.31% 34.68% 57.97% 95.24% -
  Horiz. % 333.33% 222.71% 102.56% 415.38% 308.42% 195.24% 100.00%
EPS -0.16 -0.09 0.64 1.59 1.52 1.00 0.61 -
  QoQ % -77.78% -114.06% -59.75% 4.61% 52.00% 63.93% -
  Horiz. % -26.23% -14.75% 104.92% 260.66% 249.18% 163.93% 100.00%
DPS 0.41 0.41 0.00 1.68 1.27 1.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 32.28% 0.00% 0.00% -
  Horiz. % 32.28% 32.28% 0.00% 132.28% 100.00% 100.00% -
NAPS 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 0.1300 -
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 107.69% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.27 6.06 2.80 11.36 8.42 5.32 2.71 126.86%
  QoQ % 52.97% 116.43% -75.35% 34.92% 58.27% 96.31% -
  Horiz. % 342.07% 223.62% 103.32% 419.19% 310.70% 196.31% 100.00%
EPS -0.16 -0.09 0.64 1.59 1.52 1.00 0.61 -
  QoQ % -77.78% -114.06% -59.75% 4.61% 52.00% 63.93% -
  Horiz. % -26.23% -14.75% 104.92% 260.66% 249.18% 163.93% 100.00%
DPS 0.42 0.41 0.00 1.68 1.27 1.27 0.00 -
  QoQ % 2.44% 0.00% 0.00% 32.28% 0.00% 0.00% -
  Horiz. % 33.07% 32.28% 0.00% 132.28% 100.00% 100.00% -
NAPS 0.1325 0.1295 0.1401 0.1302 0.1300 0.1298 0.1291 1.75%
  QoQ % 2.32% -7.57% 7.60% 0.15% 0.15% 0.54% -
  Horiz. % 102.63% 100.31% 108.52% 100.85% 100.70% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 0.4700 -
P/RPS 2.53 4.11 10.02 2.38 3.80 6.75 17.24 -72.15%
  QoQ % -38.44% -58.98% 321.01% -37.37% -43.70% -60.85% -
  Horiz. % 14.68% 23.84% 58.12% 13.81% 22.04% 39.15% 100.00%
P/EPS -143.75 -277.78 43.75 16.97 21.05 36.00 77.05 -
  QoQ % 48.25% -734.93% 157.81% -19.38% -41.53% -53.28% -
  Horiz. % -186.57% -360.52% 56.78% 22.02% 27.32% 46.72% 100.00%
EY -0.70 -0.36 2.29 5.89 4.75 2.78 1.30 -
  QoQ % -94.44% -115.72% -61.12% 24.00% 70.86% 113.85% -
  Horiz. % -53.85% -27.69% 176.15% 453.08% 365.38% 213.85% 100.00%
DY 1.78 1.64 0.00 6.22 3.97 3.53 0.00 -
  QoQ % 8.54% 0.00% 0.00% 56.68% 12.46% 0.00% -
  Horiz. % 50.42% 46.46% 0.00% 176.20% 112.46% 100.00% -
P/NAPS 1.77 1.92 2.00 2.08 2.46 2.77 3.62 -37.91%
  QoQ % -7.81% -4.00% -3.85% -15.45% -11.19% -23.48% -
  Horiz. % 48.90% 53.04% 55.25% 57.46% 67.96% 76.52% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 -
Price 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 0.4200 -
P/RPS 3.30 3.78 8.94 2.47 3.68 6.57 15.40 -64.16%
  QoQ % -12.70% -57.72% 261.94% -32.88% -43.99% -57.34% -
  Horiz. % 21.43% 24.55% 58.05% 16.04% 23.90% 42.66% 100.00%
P/EPS -187.50 -255.56 39.06 17.60 20.39 35.00 68.85 -
  QoQ % 26.63% -754.28% 121.93% -13.68% -41.74% -49.16% -
  Horiz. % -272.33% -371.18% 56.73% 25.56% 29.62% 50.84% 100.00%
EY -0.53 -0.39 2.56 5.68 4.90 2.86 1.45 -
  QoQ % -35.90% -115.23% -54.93% 15.92% 71.33% 97.24% -
  Horiz. % -36.55% -26.90% 176.55% 391.72% 337.93% 197.24% 100.00%
DY 1.37 1.78 0.00 6.00 4.10 3.63 0.00 -
  QoQ % -23.03% 0.00% 0.00% 46.34% 12.95% 0.00% -
  Horiz. % 37.74% 49.04% 0.00% 165.29% 112.95% 100.00% -
P/NAPS 2.31 1.77 1.79 2.15 2.38 2.69 3.23 -20.01%
  QoQ % 30.51% -1.12% -16.74% -9.66% -11.52% -16.72% -
  Horiz. % 71.52% 54.80% 55.42% 66.56% 73.68% 83.28% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers