Highlights

[PICORP] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     116.52%    YoY -     -15.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 69,866 45,253 23,099 89,379 64,721 48,150 23,437 106.99%
  QoQ % 54.39% 95.91% -74.16% 38.10% 34.42% 105.44% -
  Horiz. % 298.10% 193.08% 98.56% 381.36% 276.15% 205.44% 100.00%
PBT 23,452 16,189 9,138 19,217 12,045 14,051 7,489 113.90%
  QoQ % 44.86% 77.16% -52.45% 59.54% -14.28% 87.62% -
  Horiz. % 313.15% 216.17% 122.02% 256.60% 160.84% 187.62% 100.00%
Tax -5,463 -3,185 -1,556 -7,140 -5,276 -4,007 -2,102 88.92%
  QoQ % -71.52% -104.69% 78.21% -35.33% -31.67% -90.63% -
  Horiz. % 259.90% 151.52% 74.02% 339.68% 251.00% 190.63% 100.00%
NP 17,989 13,004 7,582 12,077 6,769 10,044 5,387 123.25%
  QoQ % 38.33% 71.51% -37.22% 78.42% -32.61% 86.45% -
  Horiz. % 333.93% 241.40% 140.75% 224.19% 125.65% 186.45% 100.00%
NP to SH 11,754 8,423 4,880 7,823 3,613 7,196 3,994 105.23%
  QoQ % 39.55% 72.60% -37.62% 116.52% -49.79% 80.17% -
  Horiz. % 294.29% 210.89% 122.18% 195.87% 90.46% 180.17% 100.00%
Tax Rate 23.29 % 19.67 % 17.03 % 37.15 % 43.80 % 28.52 % 28.07 % -11.69%
  QoQ % 18.40% 15.50% -54.16% -15.18% 53.58% 1.60% -
  Horiz. % 82.97% 70.07% 60.67% 132.35% 156.04% 101.60% 100.00%
Total Cost 51,877 32,249 15,517 77,302 57,952 38,106 18,050 102.02%
  QoQ % 60.86% 107.83% -79.93% 33.39% 52.08% 111.11% -
  Horiz. % 287.41% 178.66% 85.97% 428.27% 321.06% 211.11% 100.00%
Net Worth 105,063 111,867 105,513 98,609 98,536 105,629 98,213 4.59%
  QoQ % -6.08% 6.02% 7.00% 0.07% -6.71% 7.55% -
  Horiz. % 106.98% 113.90% 107.43% 100.40% 100.33% 107.55% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,930 8,949 - 4,996 - - - -
  QoQ % -0.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.74% 179.12% 0.00% 100.00% - - -
Div Payout % 75.98 % 106.25 % - % 63.87 % - % - % - % -
  QoQ % -28.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.96% 166.35% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,063 111,867 105,513 98,609 98,536 105,629 98,213 4.59%
  QoQ % -6.08% 6.02% 7.00% 0.07% -6.71% 7.55% -
  Horiz. % 106.98% 113.90% 107.43% 100.40% 100.33% 107.55% 100.00%
NOSH 656,648 658,046 659,459 657,394 656,909 660,183 654,754 0.19%
  QoQ % -0.21% -0.21% 0.31% 0.07% -0.50% 0.83% -
  Horiz. % 100.29% 100.50% 100.72% 100.40% 100.33% 100.83% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.75 % 28.74 % 32.82 % 13.51 % 10.46 % 20.86 % 22.99 % 7.84%
  QoQ % -10.40% -12.43% 142.93% 29.16% -49.86% -9.26% -
  Horiz. % 112.01% 125.01% 142.76% 58.76% 45.50% 90.74% 100.00%
ROE 11.19 % 7.53 % 4.63 % 7.93 % 3.67 % 6.81 % 4.07 % 96.14%
  QoQ % 48.61% 62.63% -41.61% 116.08% -46.11% 67.32% -
  Horiz. % 274.94% 185.01% 113.76% 194.84% 90.17% 167.32% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.64 6.88 3.50 13.60 9.85 7.29 3.58 106.58%
  QoQ % 54.65% 96.57% -74.26% 38.07% 35.12% 103.63% -
  Horiz. % 297.21% 192.18% 97.77% 379.89% 275.14% 203.63% 100.00%
EPS 1.79 1.28 0.74 1.19 0.55 1.09 0.61 104.83%
  QoQ % 39.84% 72.97% -37.82% 116.36% -49.54% 78.69% -
  Horiz. % 293.44% 209.84% 121.31% 195.08% 90.16% 178.69% 100.00%
DPS 1.36 1.36 0.00 0.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.95% 178.95% 0.00% 100.00% - - -
NAPS 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 0.1500 4.39%
  QoQ % -5.88% 6.25% 6.67% 0.00% -6.25% 6.67% -
  Horiz. % 106.67% 113.33% 106.67% 100.00% 100.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.62 6.88 3.51 13.58 9.84 7.32 3.56 107.09%
  QoQ % 54.36% 96.01% -74.15% 38.01% 34.43% 105.62% -
  Horiz. % 298.31% 193.26% 98.60% 381.46% 276.40% 205.62% 100.00%
EPS 1.79 1.28 0.74 1.19 0.55 1.09 0.61 104.83%
  QoQ % 39.84% 72.97% -37.82% 116.36% -49.54% 78.69% -
  Horiz. % 293.44% 209.84% 121.31% 195.08% 90.16% 178.69% 100.00%
DPS 1.36 1.36 0.00 0.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.95% 178.95% 0.00% 100.00% - - -
NAPS 0.1597 0.1700 0.1604 0.1499 0.1498 0.1605 0.1493 4.59%
  QoQ % -6.06% 5.99% 7.00% 0.07% -6.67% 7.50% -
  Horiz. % 106.97% 113.86% 107.43% 100.40% 100.33% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 0.2000 -
P/RPS 1.36 2.04 4.14 1.18 1.73 2.33 5.59 -60.99%
  QoQ % -33.33% -50.72% 250.85% -31.79% -25.75% -58.32% -
  Horiz. % 24.33% 36.49% 74.06% 21.11% 30.95% 41.68% 100.00%
P/EPS 8.10 10.94 19.59 13.45 30.91 15.60 32.79 -60.60%
  QoQ % -25.96% -44.16% 45.65% -56.49% 98.14% -52.42% -
  Horiz. % 24.70% 33.36% 59.74% 41.02% 94.27% 47.58% 100.00%
EY 12.34 9.14 5.10 7.44 3.24 6.41 3.05 153.69%
  QoQ % 35.01% 79.22% -31.45% 129.63% -49.45% 110.16% -
  Horiz. % 404.59% 299.67% 167.21% 243.93% 106.23% 210.16% 100.00%
DY 9.38 9.71 0.00 4.75 0.00 0.00 0.00 -
  QoQ % -3.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.47% 204.42% 0.00% 100.00% - - -
P/NAPS 0.91 0.82 0.91 1.07 1.13 1.06 1.33 -22.33%
  QoQ % 10.98% -9.89% -14.95% -5.31% 6.60% -20.30% -
  Horiz. % 68.42% 61.65% 68.42% 80.45% 84.96% 79.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 0.1800 -
P/RPS 1.64 2.04 4.57 0.99 1.62 2.33 5.03 -52.60%
  QoQ % -19.61% -55.36% 361.62% -38.89% -30.47% -53.68% -
  Horiz. % 32.60% 40.56% 90.85% 19.68% 32.21% 46.32% 100.00%
P/EPS 9.78 10.94 21.62 11.34 29.09 15.60 29.51 -52.08%
  QoQ % -10.60% -49.40% 90.65% -61.02% 86.47% -47.14% -
  Horiz. % 33.14% 37.07% 73.26% 38.43% 98.58% 52.86% 100.00%
EY 10.23 9.14 4.63 8.81 3.44 6.41 3.39 108.69%
  QoQ % 11.93% 97.41% -47.45% 156.10% -46.33% 89.09% -
  Horiz. % 301.77% 269.62% 136.58% 259.88% 101.47% 189.09% 100.00%
DY 7.77 9.71 0.00 5.63 0.00 0.00 0.00 -
  QoQ % -19.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.01% 172.47% 0.00% 100.00% - - -
P/NAPS 1.09 0.82 1.00 0.90 1.07 1.06 1.20 -6.20%
  QoQ % 32.93% -18.00% 11.11% -15.89% 0.94% -11.67% -
  Horiz. % 90.83% 68.33% 83.33% 75.00% 89.17% 88.33% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers