Highlights

[PICORP] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     278.19%    YoY -     -81.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 65,924 40,952 19,191 83,951 61,004 39,868 18,412 133.86%
  QoQ % 60.98% 113.39% -77.14% 37.62% 53.01% 116.53% -
  Horiz. % 358.05% 222.42% 104.23% 455.96% 331.33% 216.53% 100.00%
PBT 19,273 12,658 6,894 7,244 2,025 -217 6,722 101.69%
  QoQ % 52.26% 83.61% -4.83% 257.73% 1,033.18% -103.23% -
  Horiz. % 286.72% 188.31% 102.56% 107.77% 30.12% -3.23% 100.00%
Tax -5,560 -3,894 -1,914 -6,679 -4,952 -3,126 -1,521 137.11%
  QoQ % -42.78% -103.45% 71.34% -34.87% -58.41% -105.52% -
  Horiz. % 365.55% 256.02% 125.84% 439.12% 325.58% 205.52% 100.00%
NP 13,713 8,764 4,980 565 -2,927 -3,343 5,201 90.74%
  QoQ % 56.47% 75.98% 781.42% 119.30% 12.44% -164.28% -
  Horiz. % 263.66% 168.51% 95.75% 10.86% -56.28% -64.28% 100.00%
NP to SH 9,977 6,291 3,728 1,912 -1,073 -590 4,215 77.52%
  QoQ % 58.59% 68.75% 94.98% 278.19% -81.86% -114.00% -
  Horiz. % 236.70% 149.25% 88.45% 45.36% -25.46% -14.00% 100.00%
Tax Rate 28.85 % 30.76 % 27.76 % 92.20 % 244.54 % - % 22.63 % 17.56%
  QoQ % -6.21% 10.81% -69.89% -62.30% 0.00% 0.00% -
  Horiz. % 127.49% 135.93% 122.67% 407.42% 1,080.60% 0.00% 100.00%
Total Cost 52,211 32,188 14,211 83,386 63,931 43,211 13,211 149.76%
  QoQ % 62.21% 126.50% -82.96% 30.43% 47.95% 227.08% -
  Horiz. % 395.21% 243.65% 107.57% 631.19% 483.92% 327.08% 100.00%
Net Worth 98,441 91,743 91,564 95,550 87,181 85,222 92,203 4.46%
  QoQ % 7.30% 0.20% -4.17% 9.60% 2.30% -7.57% -
  Horiz. % 106.77% 99.50% 99.31% 103.63% 94.55% 92.43% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,346 - - 3,480 2,749 2,687 - -
  QoQ % 0.00% 0.00% 0.00% 26.59% 2.30% 0.00% -
  Horiz. % 124.53% 0.00% 0.00% 129.50% 102.30% 100.00% -
Div Payout % 33.55 % - % - % 182.05 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.43% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,441 91,743 91,564 95,550 87,181 85,222 92,203 4.46%
  QoQ % 7.30% 0.20% -4.17% 9.60% 2.30% -7.57% -
  Horiz. % 106.77% 99.50% 99.31% 103.63% 94.55% 92.43% 100.00%
NOSH 656,274 655,312 654,035 682,500 670,625 655,555 658,593 -0.23%
  QoQ % 0.15% 0.20% -4.17% 1.77% 2.30% -0.46% -
  Horiz. % 99.65% 99.50% 99.31% 103.63% 101.83% 99.54% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.80 % 21.40 % 25.95 % 0.67 % -4.80 % -8.39 % 28.25 % -18.45%
  QoQ % -2.80% -17.53% 3,773.13% 113.96% 42.79% -129.70% -
  Horiz. % 73.63% 75.75% 91.86% 2.37% -16.99% -29.70% 100.00%
ROE 10.13 % 6.86 % 4.07 % 2.00 % -1.23 % -0.69 % 4.57 % 69.92%
  QoQ % 47.67% 68.55% 103.50% 262.60% -78.26% -115.10% -
  Horiz. % 221.66% 150.11% 89.06% 43.76% -26.91% -15.10% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.05 6.25 2.93 12.30 9.10 6.08 2.80 134.24%
  QoQ % 60.80% 113.31% -76.18% 35.16% 49.67% 117.14% -
  Horiz. % 358.93% 223.21% 104.64% 439.29% 325.00% 217.14% 100.00%
EPS 1.52 0.96 0.57 0.29 -0.16 -0.09 0.64 77.92%
  QoQ % 58.33% 68.42% 96.55% 281.25% -77.78% -114.06% -
  Horiz. % 237.50% 150.00% 89.06% 45.31% -25.00% -14.06% 100.00%
DPS 0.51 0.00 0.00 0.51 0.41 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 24.39% 0.00% 0.00% -
  Horiz. % 124.39% 0.00% 0.00% 124.39% 100.00% 100.00% -
NAPS 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 4.70%
  QoQ % 7.14% 0.00% 0.00% 7.69% 0.00% -7.14% -
  Horiz. % 107.14% 100.00% 100.00% 100.00% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.02 6.22 2.92 12.76 9.27 6.06 2.80 133.78%
  QoQ % 61.09% 113.01% -77.12% 37.65% 52.97% 116.43% -
  Horiz. % 357.86% 222.14% 104.29% 455.71% 331.07% 216.43% 100.00%
EPS 1.52 0.96 0.57 0.29 -0.16 -0.09 0.64 77.92%
  QoQ % 58.33% 68.42% 96.55% 281.25% -77.78% -114.06% -
  Horiz. % 237.50% 150.00% 89.06% 45.31% -25.00% -14.06% 100.00%
DPS 0.51 0.00 0.00 0.53 0.42 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 26.19% 2.44% 0.00% -
  Horiz. % 124.39% 0.00% 0.00% 129.27% 102.44% 100.00% -
NAPS 0.1496 0.1394 0.1392 0.1452 0.1325 0.1295 0.1401 4.47%
  QoQ % 7.32% 0.14% -4.13% 9.58% 2.32% -7.57% -
  Horiz. % 106.78% 99.50% 99.36% 103.64% 94.58% 92.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 -
P/RPS 1.79 3.68 8.52 2.28 2.53 4.11 10.02 -68.25%
  QoQ % -51.36% -56.81% 273.68% -9.88% -38.44% -58.98% -
  Horiz. % 17.86% 36.73% 85.03% 22.75% 25.25% 41.02% 100.00%
P/EPS 11.84 23.96 43.86 99.95 -143.75 -277.78 43.75 -58.13%
  QoQ % -50.58% -45.37% -56.12% 169.53% 48.25% -734.93% -
  Horiz. % 27.06% 54.77% 100.25% 228.46% -328.57% -634.93% 100.00%
EY 8.45 4.17 2.28 1.00 -0.70 -0.36 2.29 138.60%
  QoQ % 102.64% 82.89% 128.00% 242.86% -94.44% -115.72% -
  Horiz. % 369.00% 182.10% 99.56% 43.67% -30.57% -15.72% 100.00%
DY 2.83 0.00 0.00 1.82 1.78 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.25% 8.54% 0.00% -
  Horiz. % 172.56% 0.00% 0.00% 110.98% 108.54% 100.00% -
P/NAPS 1.20 1.64 1.79 2.00 1.77 1.92 2.00 -28.84%
  QoQ % -26.83% -8.38% -10.50% 12.99% -7.81% -4.00% -
  Horiz. % 60.00% 82.00% 89.50% 100.00% 88.50% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 -
Price 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 -
P/RPS 2.19 2.72 8.52 2.11 3.30 3.78 8.94 -60.82%
  QoQ % -19.49% -68.08% 303.79% -36.06% -12.70% -57.72% -
  Horiz. % 24.50% 30.43% 95.30% 23.60% 36.91% 42.28% 100.00%
P/EPS 14.47 17.71 43.86 92.81 -187.50 -255.56 39.06 -48.39%
  QoQ % -18.29% -59.62% -52.74% 149.50% 26.63% -754.28% -
  Horiz. % 37.05% 45.34% 112.29% 237.61% -480.03% -654.28% 100.00%
EY 6.91 5.65 2.28 1.08 -0.53 -0.39 2.56 93.74%
  QoQ % 22.30% 147.81% 111.11% 303.77% -35.90% -115.23% -
  Horiz. % 269.92% 220.70% 89.06% 42.19% -20.70% -15.23% 100.00%
DY 2.32 0.00 0.00 1.96 1.37 1.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 43.07% -23.03% 0.00% -
  Horiz. % 130.34% 0.00% 0.00% 110.11% 76.97% 100.00% -
P/NAPS 1.47 1.21 1.79 1.86 2.31 1.77 1.79 -12.29%
  QoQ % 21.49% -32.40% -3.76% -19.48% 30.51% -1.12% -
  Horiz. % 82.12% 67.60% 100.00% 103.91% 129.05% 98.88% 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