Highlights

[PICORP] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     94.98%    YoY -     -11.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 88,796 65,924 40,952 19,191 83,951 61,004 39,868 70.30%
  QoQ % 34.69% 60.98% 113.39% -77.14% 37.62% 53.01% -
  Horiz. % 222.72% 165.36% 102.72% 48.14% 210.57% 153.01% 100.00%
PBT 22,604 19,273 12,658 6,894 7,244 2,025 -217 -
  QoQ % 17.28% 52.26% 83.61% -4.83% 257.73% 1,033.18% -
  Horiz. % -10,416.59% -8,881.57% -5,833.18% -3,176.96% -3,338.25% -933.18% 100.00%
Tax -7,668 -5,560 -3,894 -1,914 -6,679 -4,952 -3,126 81.59%
  QoQ % -37.91% -42.78% -103.45% 71.34% -34.87% -58.41% -
  Horiz. % 245.30% 177.86% 124.57% 61.23% 213.66% 158.41% 100.00%
NP 14,936 13,713 8,764 4,980 565 -2,927 -3,343 -
  QoQ % 8.92% 56.47% 75.98% 781.42% 119.30% 12.44% -
  Horiz. % -446.78% -410.20% -262.16% -148.97% -16.90% 87.56% 100.00%
NP to SH 9,234 9,977 6,291 3,728 1,912 -1,073 -590 -
  QoQ % -7.45% 58.59% 68.75% 94.98% 278.19% -81.86% -
  Horiz. % -1,565.08% -1,691.02% -1,066.27% -631.86% -324.07% 181.86% 100.00%
Tax Rate 33.92 % 28.85 % 30.76 % 27.76 % 92.20 % 244.54 % - % -
  QoQ % 17.57% -6.21% 10.81% -69.89% -62.30% 0.00% -
  Horiz. % 13.87% 11.80% 12.58% 11.35% 37.70% 100.00% -
Total Cost 73,860 52,211 32,188 14,211 83,386 63,931 43,211 42.82%
  QoQ % 41.46% 62.21% 126.50% -82.96% 30.43% 47.95% -
  Horiz. % 170.93% 120.83% 74.49% 32.89% 192.97% 147.95% 100.00%
Net Worth 98,935 98,441 91,743 91,564 95,550 87,181 85,222 10.43%
  QoQ % 0.50% 7.30% 0.20% -4.17% 9.60% 2.30% -
  Horiz. % 116.09% 115.51% 107.65% 107.44% 112.12% 102.30% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,387 3,346 - - 3,480 2,749 2,687 95.85%
  QoQ % 120.71% 0.00% 0.00% 0.00% 26.59% 2.30% -
  Horiz. % 274.84% 124.53% 0.00% 0.00% 129.50% 102.30% 100.00%
Div Payout % 80.00 % 33.55 % - % - % 182.05 % - % - % -
  QoQ % 138.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.94% 18.43% 0.00% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,935 98,441 91,743 91,564 95,550 87,181 85,222 10.43%
  QoQ % 0.50% 7.30% 0.20% -4.17% 9.60% 2.30% -
  Horiz. % 116.09% 115.51% 107.65% 107.44% 112.12% 102.30% 100.00%
NOSH 659,571 656,274 655,312 654,035 682,500 670,625 655,555 0.41%
  QoQ % 0.50% 0.15% 0.20% -4.17% 1.77% 2.30% -
  Horiz. % 100.61% 100.11% 99.96% 99.77% 104.11% 102.30% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.82 % 20.80 % 21.40 % 25.95 % 0.67 % -4.80 % -8.39 % -
  QoQ % -19.13% -2.80% -17.53% 3,773.13% 113.96% 42.79% -
  Horiz. % -200.48% -247.91% -255.07% -309.30% -7.99% 57.21% 100.00%
ROE 9.33 % 10.13 % 6.86 % 4.07 % 2.00 % -1.23 % -0.69 % -
  QoQ % -7.90% 47.67% 68.55% 103.50% 262.60% -78.26% -
  Horiz. % -1,352.17% -1,468.12% -994.20% -589.86% -289.86% 178.26% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.46 10.05 6.25 2.93 12.30 9.10 6.08 69.62%
  QoQ % 33.93% 60.80% 113.31% -76.18% 35.16% 49.67% -
  Horiz. % 221.38% 165.30% 102.80% 48.19% 202.30% 149.67% 100.00%
EPS 1.40 1.52 0.96 0.57 0.29 -0.16 -0.09 -
  QoQ % -7.89% 58.33% 68.42% 96.55% 281.25% -77.78% -
  Horiz. % -1,555.56% -1,688.89% -1,066.67% -633.33% -322.22% 177.78% 100.00%
DPS 1.12 0.51 0.00 0.00 0.51 0.41 0.41 95.06%
  QoQ % 119.61% 0.00% 0.00% 0.00% 24.39% 0.00% -
  Horiz. % 273.17% 124.39% 0.00% 0.00% 124.39% 100.00% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 9.98%
  QoQ % 0.00% 7.14% 0.00% 0.00% 7.69% 0.00% -
  Horiz. % 115.38% 115.38% 107.69% 107.69% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 698,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.72 9.44 5.86 2.75 12.02 8.74 5.71 70.32%
  QoQ % 34.75% 61.09% 113.09% -77.12% 37.53% 53.06% -
  Horiz. % 222.77% 165.32% 102.63% 48.16% 210.51% 153.06% 100.00%
EPS 1.32 1.43 0.90 0.53 0.27 -0.15 -0.08 -
  QoQ % -7.69% 58.89% 69.81% 96.30% 280.00% -87.50% -
  Horiz. % -1,650.00% -1,787.50% -1,125.00% -662.50% -337.50% 187.50% 100.00%
DPS 1.06 0.48 0.00 0.00 0.50 0.39 0.38 97.79%
  QoQ % 120.83% 0.00% 0.00% 0.00% 28.21% 2.63% -
  Horiz. % 278.95% 126.32% 0.00% 0.00% 131.58% 102.63% 100.00%
NAPS 0.1417 0.1410 0.1314 0.1311 0.1368 0.1248 0.1220 10.46%
  QoQ % 0.50% 7.31% 0.23% -4.17% 9.62% 2.30% -
  Horiz. % 116.15% 115.57% 107.70% 107.46% 112.13% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2200 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 -
P/RPS 1.63 1.79 3.68 8.52 2.28 2.53 4.11 -45.93%
  QoQ % -8.94% -51.36% -56.81% 273.68% -9.88% -38.44% -
  Horiz. % 39.66% 43.55% 89.54% 207.30% 55.47% 61.56% 100.00%
P/EPS 15.71 11.84 23.96 43.86 99.95 -143.75 -277.78 -
  QoQ % 32.69% -50.58% -45.37% -56.12% 169.53% 48.25% -
  Horiz. % -5.66% -4.26% -8.63% -15.79% -35.98% 51.75% 100.00%
EY 6.36 8.45 4.17 2.28 1.00 -0.70 -0.36 -
  QoQ % -24.73% 102.64% 82.89% 128.00% 242.86% -94.44% -
  Horiz. % -1,766.67% -2,347.22% -1,158.33% -633.33% -277.78% 194.44% 100.00%
DY 5.09 2.83 0.00 0.00 1.82 1.78 1.64 112.33%
  QoQ % 79.86% 0.00% 0.00% 0.00% 2.25% 8.54% -
  Horiz. % 310.37% 172.56% 0.00% 0.00% 110.98% 108.54% 100.00%
P/NAPS 1.47 1.20 1.64 1.79 2.00 1.77 1.92 -16.27%
  QoQ % 22.50% -26.83% -8.38% -10.50% 12.99% -7.81% -
  Horiz. % 76.56% 62.50% 85.42% 93.23% 104.17% 92.19% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 -
Price 0.2200 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 -
P/RPS 1.63 2.19 2.72 8.52 2.11 3.30 3.78 -42.84%
  QoQ % -25.57% -19.49% -68.08% 303.79% -36.06% -12.70% -
  Horiz. % 43.12% 57.94% 71.96% 225.40% 55.82% 87.30% 100.00%
P/EPS 15.71 14.47 17.71 43.86 92.81 -187.50 -255.56 -
  QoQ % 8.57% -18.29% -59.62% -52.74% 149.50% 26.63% -
  Horiz. % -6.15% -5.66% -6.93% -17.16% -36.32% 73.37% 100.00%
EY 6.36 6.91 5.65 2.28 1.08 -0.53 -0.39 -
  QoQ % -7.96% 22.30% 147.81% 111.11% 303.77% -35.90% -
  Horiz. % -1,630.77% -1,771.79% -1,448.72% -584.62% -276.92% 135.90% 100.00%
DY 5.09 2.32 0.00 0.00 1.96 1.37 1.78 101.08%
  QoQ % 119.40% 0.00% 0.00% 0.00% 43.07% -23.03% -
  Horiz. % 285.96% 130.34% 0.00% 0.00% 110.11% 76.97% 100.00%
P/NAPS 1.47 1.47 1.21 1.79 1.86 2.31 1.77 -11.62%
  QoQ % 0.00% 21.49% -32.40% -3.76% -19.48% 30.51% -
  Horiz. % 83.05% 83.05% 68.36% 101.13% 105.08% 130.51% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers