Highlights

[PICORP] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -59.79%    YoY -     5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,951 61,004 39,868 18,412 74,726 55,381 35,023 78.82%
  QoQ % 37.62% 53.01% 116.53% -75.36% 34.93% 58.13% -
  Horiz. % 239.70% 174.18% 113.83% 52.57% 213.36% 158.13% 100.00%
PBT 7,244 2,025 -217 6,722 19,860 17,572 11,962 -28.36%
  QoQ % 257.73% 1,033.18% -103.23% -66.15% 13.02% 46.90% -
  Horiz. % 60.56% 16.93% -1.81% 56.19% 166.03% 146.90% 100.00%
Tax -6,679 -4,952 -3,126 -1,521 -5,498 -4,434 -3,317 59.25%
  QoQ % -34.87% -58.41% -105.52% 72.34% -24.00% -33.68% -
  Horiz. % 201.36% 149.29% 94.24% 45.85% 165.75% 133.68% 100.00%
NP 565 -2,927 -3,343 5,201 14,362 13,138 8,645 -83.69%
  QoQ % 119.30% 12.44% -164.28% -63.79% 9.32% 51.97% -
  Horiz. % 6.54% -33.86% -38.67% 60.16% 166.13% 151.97% 100.00%
NP to SH 1,912 -1,073 -590 4,215 10,483 10,001 6,571 -55.99%
  QoQ % 278.19% -81.86% -114.00% -59.79% 4.82% 52.20% -
  Horiz. % 29.10% -16.33% -8.98% 64.15% 159.53% 152.20% 100.00%
Tax Rate 92.20 % 244.54 % - % 22.63 % 27.68 % 25.23 % 27.73 % 122.28%
  QoQ % -62.30% 0.00% 0.00% -18.24% 9.71% -9.02% -
  Horiz. % 332.49% 881.86% 0.00% 81.61% 99.82% 90.98% 100.00%
Total Cost 83,386 63,931 43,211 13,211 60,364 42,243 26,378 114.94%
  QoQ % 30.43% 47.95% 227.08% -78.11% 42.90% 60.14% -
  Horiz. % 316.12% 242.36% 163.81% 50.08% 228.84% 160.14% 100.00%
Net Worth 95,550 87,181 85,222 92,203 85,674 85,534 85,422 7.73%
  QoQ % 9.60% 2.30% -7.57% 7.62% 0.16% 0.13% -
  Horiz. % 111.86% 102.06% 99.76% 107.94% 100.29% 100.13% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,480 2,749 2,687 - 11,071 8,356 8,345 -44.09%
  QoQ % 26.59% 2.30% 0.00% 0.00% 32.50% 0.13% -
  Horiz. % 41.71% 32.95% 32.21% 0.00% 132.67% 100.13% 100.00%
Div Payout % 182.05 % - % - % - % 105.62 % 83.55 % 127.00 % 27.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 26.42% -34.21% -
  Horiz. % 143.35% 0.00% 0.00% 0.00% 83.17% 65.79% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,550 87,181 85,222 92,203 85,674 85,534 85,422 7.73%
  QoQ % 9.60% 2.30% -7.57% 7.62% 0.16% 0.13% -
  Horiz. % 111.86% 102.06% 99.76% 107.94% 100.29% 100.13% 100.00%
NOSH 682,500 670,625 655,555 658,593 659,032 657,960 657,100 2.55%
  QoQ % 1.77% 2.30% -0.46% -0.07% 0.16% 0.13% -
  Horiz. % 103.87% 102.06% 99.76% 100.23% 100.29% 100.13% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.67 % -4.80 % -8.39 % 28.25 % 19.22 % 23.72 % 24.68 % -90.91%
  QoQ % 113.96% 42.79% -129.70% 46.98% -18.97% -3.89% -
  Horiz. % 2.71% -19.45% -34.00% 114.47% 77.88% 96.11% 100.00%
ROE 2.00 % -1.23 % -0.69 % 4.57 % 12.24 % 11.69 % 7.69 % -59.16%
  QoQ % 262.60% -78.26% -115.10% -62.66% 4.70% 52.02% -
  Horiz. % 26.01% -15.99% -8.97% 59.43% 159.17% 152.02% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.30 9.10 6.08 2.80 11.34 8.42 5.33 74.36%
  QoQ % 35.16% 49.67% 117.14% -75.31% 34.68% 57.97% -
  Horiz. % 230.77% 170.73% 114.07% 52.53% 212.76% 157.97% 100.00%
EPS 0.29 -0.16 -0.09 0.64 1.59 1.52 1.00 -56.09%
  QoQ % 281.25% -77.78% -114.06% -59.75% 4.61% 52.00% -
  Horiz. % 29.00% -16.00% -9.00% 64.00% 159.00% 152.00% 100.00%
DPS 0.51 0.41 0.41 0.00 1.68 1.27 1.27 -45.48%
  QoQ % 24.39% 0.00% 0.00% 0.00% 32.28% 0.00% -
  Horiz. % 40.16% 32.28% 32.28% 0.00% 132.28% 100.00% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 5.05%
  QoQ % 7.69% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.76 9.27 6.06 2.80 11.36 8.42 5.32 78.90%
  QoQ % 37.65% 52.97% 116.43% -75.35% 34.92% 58.27% -
  Horiz. % 239.85% 174.25% 113.91% 52.63% 213.53% 158.27% 100.00%
EPS 0.29 -0.16 -0.09 0.64 1.59 1.52 1.00 -56.09%
  QoQ % 281.25% -77.78% -114.06% -59.75% 4.61% 52.00% -
  Horiz. % 29.00% -16.00% -9.00% 64.00% 159.00% 152.00% 100.00%
DPS 0.53 0.42 0.41 0.00 1.68 1.27 1.27 -44.07%
  QoQ % 26.19% 2.44% 0.00% 0.00% 32.28% 0.00% -
  Horiz. % 41.73% 33.07% 32.28% 0.00% 132.28% 100.00% 100.00%
NAPS 0.1452 0.1325 0.1295 0.1401 0.1302 0.1300 0.1298 7.74%
  QoQ % 9.58% 2.32% -7.57% 7.60% 0.15% 0.15% -
  Horiz. % 111.86% 102.08% 99.77% 107.94% 100.31% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 -
P/RPS 2.28 2.53 4.11 10.02 2.38 3.80 6.75 -51.40%
  QoQ % -9.88% -38.44% -58.98% 321.01% -37.37% -43.70% -
  Horiz. % 33.78% 37.48% 60.89% 148.44% 35.26% 56.30% 100.00%
P/EPS 99.95 -143.75 -277.78 43.75 16.97 21.05 36.00 97.17%
  QoQ % 169.53% 48.25% -734.93% 157.81% -19.38% -41.53% -
  Horiz. % 277.64% -399.31% -771.61% 121.53% 47.14% 58.47% 100.00%
EY 1.00 -0.70 -0.36 2.29 5.89 4.75 2.78 -49.33%
  QoQ % 242.86% -94.44% -115.72% -61.12% 24.00% 70.86% -
  Horiz. % 35.97% -25.18% -12.95% 82.37% 211.87% 170.86% 100.00%
DY 1.82 1.78 1.64 0.00 6.22 3.97 3.53 -35.62%
  QoQ % 2.25% 8.54% 0.00% 0.00% 56.68% 12.46% -
  Horiz. % 51.56% 50.42% 46.46% 0.00% 176.20% 112.46% 100.00%
P/NAPS 2.00 1.77 1.92 2.00 2.08 2.46 2.77 -19.47%
  QoQ % 12.99% -7.81% -4.00% -3.85% -15.45% -11.19% -
  Horiz. % 72.20% 63.90% 69.31% 72.20% 75.09% 88.81% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 -
Price 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 -
P/RPS 2.11 3.30 3.78 8.94 2.47 3.68 6.57 -53.01%
  QoQ % -36.06% -12.70% -57.72% 261.94% -32.88% -43.99% -
  Horiz. % 32.12% 50.23% 57.53% 136.07% 37.60% 56.01% 100.00%
P/EPS 92.81 -187.50 -255.56 39.06 17.60 20.39 35.00 91.24%
  QoQ % 149.50% 26.63% -754.28% 121.93% -13.68% -41.74% -
  Horiz. % 265.17% -535.71% -730.17% 111.60% 50.29% 58.26% 100.00%
EY 1.08 -0.53 -0.39 2.56 5.68 4.90 2.86 -47.66%
  QoQ % 303.77% -35.90% -115.23% -54.93% 15.92% 71.33% -
  Horiz. % 37.76% -18.53% -13.64% 89.51% 198.60% 171.33% 100.00%
DY 1.96 1.37 1.78 0.00 6.00 4.10 3.63 -33.62%
  QoQ % 43.07% -23.03% 0.00% 0.00% 46.34% 12.95% -
  Horiz. % 53.99% 37.74% 49.04% 0.00% 165.29% 112.95% 100.00%
P/NAPS 1.86 2.31 1.77 1.79 2.15 2.38 2.69 -21.75%
  QoQ % -19.48% 30.51% -1.12% -16.74% -9.66% -11.52% -
  Horiz. % 69.14% 85.87% 65.80% 66.54% 79.93% 88.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS