Highlights

[PICORP] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     34.81%    YoY -     102.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,836 41,301 19,811 96,807 69,866 45,253 23,099 94.75%
  QoQ % 52.14% 108.48% -79.54% 38.56% 54.39% 95.91% -
  Horiz. % 272.03% 178.80% 85.77% 419.10% 302.46% 195.91% 100.00%
PBT 16,410 9,538 3,792 32,926 23,452 16,189 9,138 47.69%
  QoQ % 72.05% 151.53% -88.48% 40.40% 44.86% 77.16% -
  Horiz. % 179.58% 104.38% 41.50% 360.32% 256.64% 177.16% 100.00%
Tax -5,985 -4,581 -1,545 -9,162 -5,463 -3,185 -1,556 145.29%
  QoQ % -30.65% -196.50% 83.14% -67.71% -71.52% -104.69% -
  Horiz. % 384.64% 294.41% 99.29% 588.82% 351.09% 204.69% 100.00%
NP 10,425 4,957 2,247 23,764 17,989 13,004 7,582 23.63%
  QoQ % 110.31% 120.61% -90.54% 32.10% 38.33% 71.51% -
  Horiz. % 137.50% 65.38% 29.64% 313.43% 237.26% 171.51% 100.00%
NP to SH 7,089 2,787 1,378 15,846 11,754 8,423 4,880 28.24%
  QoQ % 154.36% 102.25% -91.30% 34.81% 39.55% 72.60% -
  Horiz. % 145.27% 57.11% 28.24% 324.71% 240.86% 172.60% 100.00%
Tax Rate 36.47 % 48.03 % 40.74 % 27.83 % 23.29 % 19.67 % 17.03 % 66.07%
  QoQ % -24.07% 17.89% 46.39% 19.49% 18.40% 15.50% -
  Horiz. % 214.15% 282.03% 239.22% 163.42% 136.76% 115.50% 100.00%
Total Cost 52,411 36,344 17,564 73,043 51,877 32,249 15,517 124.95%
  QoQ % 44.21% 106.92% -75.95% 40.80% 60.86% 107.83% -
  Horiz. % 337.77% 234.22% 113.19% 470.73% 334.32% 207.83% 100.00%
Net Worth 111,586 112,807 111,552 112,011 105,063 111,867 105,513 3.80%
  QoQ % -1.08% 1.12% -0.41% 6.61% -6.08% 6.02% -
  Horiz. % 105.76% 106.91% 105.72% 106.16% 99.57% 106.02% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,003 - - 8,960 8,930 8,949 - -
  QoQ % 0.00% 0.00% 0.00% 0.34% -0.21% 0.00% -
  Horiz. % 44.74% 0.00% 0.00% 100.13% 99.79% 100.00% -
Div Payout % 56.48 % - % - % 56.55 % 75.98 % 106.25 % - % -
  QoQ % 0.00% 0.00% 0.00% -25.57% -28.49% 0.00% -
  Horiz. % 53.16% 0.00% 0.00% 53.22% 71.51% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,586 112,807 111,552 112,011 105,063 111,867 105,513 3.80%
  QoQ % -1.08% 1.12% -0.41% 6.61% -6.08% 6.02% -
  Horiz. % 105.76% 106.91% 105.72% 106.16% 99.57% 106.02% 100.00%
NOSH 656,388 663,571 656,190 658,888 656,648 658,046 659,459 -0.31%
  QoQ % -1.08% 1.12% -0.41% 0.34% -0.21% -0.21% -
  Horiz. % 99.53% 100.62% 99.50% 99.91% 99.57% 99.79% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.59 % 12.00 % 11.34 % 24.55 % 25.75 % 28.74 % 32.82 % -36.52%
  QoQ % 38.25% 5.82% -53.81% -4.66% -10.40% -12.43% -
  Horiz. % 50.55% 36.56% 34.55% 74.80% 78.46% 87.57% 100.00%
ROE 6.35 % 2.47 % 1.24 % 14.15 % 11.19 % 7.53 % 4.63 % 23.42%
  QoQ % 157.09% 99.19% -91.24% 26.45% 48.61% 62.63% -
  Horiz. % 137.15% 53.35% 26.78% 305.62% 241.68% 162.63% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.57 6.22 3.02 14.69 10.64 6.88 3.50 95.42%
  QoQ % 53.86% 105.96% -79.44% 38.06% 54.65% 96.57% -
  Horiz. % 273.43% 177.71% 86.29% 419.71% 304.00% 196.57% 100.00%
EPS 1.08 0.42 0.21 2.41 1.79 1.28 0.74 28.64%
  QoQ % 157.14% 100.00% -91.29% 34.64% 39.84% 72.97% -
  Horiz. % 145.95% 56.76% 28.38% 325.68% 241.89% 172.97% 100.00%
DPS 0.61 0.00 0.00 1.36 1.36 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.85% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.1700 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 4.12%
  QoQ % 0.00% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.55 6.28 3.01 14.71 10.62 6.88 3.51 94.77%
  QoQ % 52.07% 108.64% -79.54% 38.51% 54.36% 96.01% -
  Horiz. % 272.08% 178.92% 85.75% 419.09% 302.56% 196.01% 100.00%
EPS 1.08 0.42 0.21 2.41 1.79 1.28 0.74 28.64%
  QoQ % 157.14% 100.00% -91.29% 34.64% 39.84% 72.97% -
  Horiz. % 145.95% 56.76% 28.38% 325.68% 241.89% 172.97% 100.00%
DPS 0.61 0.00 0.00 1.36 1.36 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.85% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.1696 0.1714 0.1695 0.1702 0.1597 0.1700 0.1604 3.78%
  QoQ % -1.05% 1.12% -0.41% 6.57% -6.06% 5.99% -
  Horiz. % 105.74% 106.86% 105.67% 106.11% 99.56% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2200 0.2650 0.2850 0.1700 0.1450 0.1400 0.1450 -
P/RPS 2.30 4.26 9.44 1.16 1.36 2.04 4.14 -32.40%
  QoQ % -46.01% -54.87% 713.79% -14.71% -33.33% -50.72% -
  Horiz. % 55.56% 102.90% 228.02% 28.02% 32.85% 49.28% 100.00%
P/EPS 20.37 63.10 135.71 7.07 8.10 10.94 19.59 2.63%
  QoQ % -67.72% -53.50% 1,819.52% -12.72% -25.96% -44.16% -
  Horiz. % 103.98% 322.10% 692.75% 36.09% 41.35% 55.84% 100.00%
EY 4.91 1.58 0.74 14.15 12.34 9.14 5.10 -2.50%
  QoQ % 210.76% 113.51% -94.77% 14.67% 35.01% 79.22% -
  Horiz. % 96.27% 30.98% 14.51% 277.45% 241.96% 179.22% 100.00%
DY 2.77 0.00 0.00 8.00 9.38 9.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% -14.71% -3.40% 0.00% -
  Horiz. % 28.53% 0.00% 0.00% 82.39% 96.60% 100.00% -
P/NAPS 1.29 1.56 1.68 1.00 0.91 0.82 0.91 26.17%
  QoQ % -17.31% -7.14% 68.00% 9.89% 10.98% -9.89% -
  Horiz. % 141.76% 171.43% 184.62% 109.89% 100.00% 90.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 -
Price 0.2050 0.2550 0.2850 0.2150 0.1750 0.1400 0.1600 -
P/RPS 2.14 4.10 9.44 1.46 1.64 2.04 4.57 -39.67%
  QoQ % -47.80% -56.57% 546.58% -10.98% -19.61% -55.36% -
  Horiz. % 46.83% 89.72% 206.56% 31.95% 35.89% 44.64% 100.00%
P/EPS 18.98 60.71 135.71 8.94 9.78 10.94 21.62 -8.31%
  QoQ % -68.74% -55.26% 1,418.01% -8.59% -10.60% -49.40% -
  Horiz. % 87.79% 280.80% 627.71% 41.35% 45.24% 50.60% 100.00%
EY 5.27 1.65 0.74 11.19 10.23 9.14 4.63 9.01%
  QoQ % 219.39% 122.97% -93.39% 9.38% 11.93% 97.41% -
  Horiz. % 113.82% 35.64% 15.98% 241.68% 220.95% 197.41% 100.00%
DY 2.98 0.00 0.00 6.33 7.77 9.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.53% -19.98% 0.00% -
  Horiz. % 30.69% 0.00% 0.00% 65.19% 80.02% 100.00% -
P/NAPS 1.21 1.50 1.68 1.26 1.09 0.82 1.00 13.54%
  QoQ % -19.33% -10.71% 33.33% 15.60% 32.93% -18.00% -
  Horiz. % 121.00% 150.00% 168.00% 126.00% 109.00% 82.00% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers