Highlights

[PICORP] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -56.75%    YoY -     7.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,379 64,721 48,150 23,437 88,796 65,924 40,952 67.86%
  QoQ % 38.10% 34.42% 105.44% -73.61% 34.69% 60.98% -
  Horiz. % 218.25% 158.04% 117.58% 57.23% 216.83% 160.98% 100.00%
PBT 19,217 12,045 14,051 7,489 22,604 19,273 12,658 31.93%
  QoQ % 59.54% -14.28% 87.62% -66.87% 17.28% 52.26% -
  Horiz. % 151.82% 95.16% 111.00% 59.16% 178.57% 152.26% 100.00%
Tax -7,140 -5,276 -4,007 -2,102 -7,668 -5,560 -3,894 49.53%
  QoQ % -35.33% -31.67% -90.63% 72.59% -37.91% -42.78% -
  Horiz. % 183.36% 135.49% 102.90% 53.98% 196.92% 142.78% 100.00%
NP 12,077 6,769 10,044 5,387 14,936 13,713 8,764 23.71%
  QoQ % 78.42% -32.61% 86.45% -63.93% 8.92% 56.47% -
  Horiz. % 137.80% 77.24% 114.61% 61.47% 170.42% 156.47% 100.00%
NP to SH 7,823 3,613 7,196 3,994 9,234 9,977 6,291 15.56%
  QoQ % 116.52% -49.79% 80.17% -56.75% -7.45% 58.59% -
  Horiz. % 124.35% 57.43% 114.39% 63.49% 146.78% 158.59% 100.00%
Tax Rate 37.15 % 43.80 % 28.52 % 28.07 % 33.92 % 28.85 % 30.76 % 13.34%
  QoQ % -15.18% 53.58% 1.60% -17.25% 17.57% -6.21% -
  Horiz. % 120.77% 142.39% 92.72% 91.25% 110.27% 93.79% 100.00%
Total Cost 77,302 57,952 38,106 18,050 73,860 52,211 32,188 78.86%
  QoQ % 33.39% 52.08% 111.11% -75.56% 41.46% 62.21% -
  Horiz. % 240.16% 180.04% 118.39% 56.08% 229.46% 162.21% 100.00%
Net Worth 98,609 98,536 105,629 98,213 98,935 98,441 91,743 4.91%
  QoQ % 0.07% -6.71% 7.55% -0.73% 0.50% 7.30% -
  Horiz. % 107.48% 107.40% 115.14% 107.05% 107.84% 107.30% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,996 - - - 7,387 3,346 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 120.71% 0.00% -
  Horiz. % 149.27% 0.00% 0.00% 0.00% 220.71% 100.00% -
Div Payout % 63.87 % - % - % - % 80.00 % 33.55 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 138.45% 0.00% -
  Horiz. % 190.37% 0.00% 0.00% 0.00% 238.45% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 98,609 98,536 105,629 98,213 98,935 98,441 91,743 4.91%
  QoQ % 0.07% -6.71% 7.55% -0.73% 0.50% 7.30% -
  Horiz. % 107.48% 107.40% 115.14% 107.05% 107.84% 107.30% 100.00%
NOSH 657,394 656,909 660,183 654,754 659,571 656,274 655,312 0.21%
  QoQ % 0.07% -0.50% 0.83% -0.73% 0.50% 0.15% -
  Horiz. % 100.32% 100.24% 100.74% 99.91% 100.65% 100.15% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.51 % 10.46 % 20.86 % 22.99 % 16.82 % 20.80 % 21.40 % -26.31%
  QoQ % 29.16% -49.86% -9.26% 36.68% -19.13% -2.80% -
  Horiz. % 63.13% 48.88% 97.48% 107.43% 78.60% 97.20% 100.00%
ROE 7.93 % 3.67 % 6.81 % 4.07 % 9.33 % 10.13 % 6.86 % 10.10%
  QoQ % 116.08% -46.11% 67.32% -56.38% -7.90% 47.67% -
  Horiz. % 115.60% 53.50% 99.27% 59.33% 136.01% 147.67% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.60 9.85 7.29 3.58 13.46 10.05 6.25 67.53%
  QoQ % 38.07% 35.12% 103.63% -73.40% 33.93% 60.80% -
  Horiz. % 217.60% 157.60% 116.64% 57.28% 215.36% 160.80% 100.00%
EPS 1.19 0.55 1.09 0.61 1.40 1.52 0.96 15.32%
  QoQ % 116.36% -49.54% 78.69% -56.43% -7.89% 58.33% -
  Horiz. % 123.96% 57.29% 113.54% 63.54% 145.83% 158.33% 100.00%
DPS 0.76 0.00 0.00 0.00 1.12 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 119.61% 0.00% -
  Horiz. % 149.02% 0.00% 0.00% 0.00% 219.61% 100.00% -
NAPS 0.1500 0.1500 0.1600 0.1500 0.1500 0.1500 0.1400 4.69%
  QoQ % 0.00% -6.25% 6.67% 0.00% 0.00% 7.14% -
  Horiz. % 107.14% 107.14% 114.29% 107.14% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 698,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.80 9.27 6.89 3.36 12.72 9.44 5.86 67.95%
  QoQ % 38.08% 34.54% 105.06% -73.58% 34.75% 61.09% -
  Horiz. % 218.43% 158.19% 117.58% 57.34% 217.06% 161.09% 100.00%
EPS 1.12 0.52 1.03 0.57 1.32 1.43 0.90 15.62%
  QoQ % 115.38% -49.51% 80.70% -56.82% -7.69% 58.89% -
  Horiz. % 124.44% 57.78% 114.44% 63.33% 146.67% 158.89% 100.00%
DPS 0.72 0.00 0.00 0.00 1.06 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 120.83% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 220.83% 100.00% -
NAPS 0.1412 0.1411 0.1513 0.1406 0.1417 0.1410 0.1314 4.89%
  QoQ % 0.07% -6.74% 7.61% -0.78% 0.50% 7.31% -
  Horiz. % 107.46% 107.38% 115.14% 107.00% 107.84% 107.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1600 0.1700 0.1700 0.2000 0.2200 0.1800 0.2300 -
P/RPS 1.18 1.73 2.33 5.59 1.63 1.79 3.68 -52.99%
  QoQ % -31.79% -25.75% -58.32% 242.94% -8.94% -51.36% -
  Horiz. % 32.07% 47.01% 63.32% 151.90% 44.29% 48.64% 100.00%
P/EPS 13.45 30.91 15.60 32.79 15.71 11.84 23.96 -31.83%
  QoQ % -56.49% 98.14% -52.42% 108.72% 32.69% -50.58% -
  Horiz. % 56.14% 129.01% 65.11% 136.85% 65.57% 49.42% 100.00%
EY 7.44 3.24 6.41 3.05 6.36 8.45 4.17 46.85%
  QoQ % 129.63% -49.45% 110.16% -52.04% -24.73% 102.64% -
  Horiz. % 178.42% 77.70% 153.72% 73.14% 152.52% 202.64% 100.00%
DY 4.75 0.00 0.00 0.00 5.09 2.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 79.86% 0.00% -
  Horiz. % 167.84% 0.00% 0.00% 0.00% 179.86% 100.00% -
P/NAPS 1.07 1.13 1.06 1.33 1.47 1.20 1.64 -24.68%
  QoQ % -5.31% 6.60% -20.30% -9.52% 22.50% -26.83% -
  Horiz. % 65.24% 68.90% 64.63% 81.10% 89.63% 73.17% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 -
Price 0.1350 0.1600 0.1700 0.1800 0.2200 0.2200 0.1700 -
P/RPS 0.99 1.62 2.33 5.03 1.63 2.19 2.72 -48.87%
  QoQ % -38.89% -30.47% -53.68% 208.59% -25.57% -19.49% -
  Horiz. % 36.40% 59.56% 85.66% 184.93% 59.93% 80.51% 100.00%
P/EPS 11.34 29.09 15.60 29.51 15.71 14.47 17.71 -25.61%
  QoQ % -61.02% 86.47% -47.14% 87.84% 8.57% -18.29% -
  Horiz. % 64.03% 164.26% 88.09% 166.63% 88.71% 81.71% 100.00%
EY 8.81 3.44 6.41 3.39 6.36 6.91 5.65 34.29%
  QoQ % 156.10% -46.33% 89.09% -46.70% -7.96% 22.30% -
  Horiz. % 155.93% 60.88% 113.45% 60.00% 112.57% 122.30% 100.00%
DY 5.63 0.00 0.00 0.00 5.09 2.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 119.40% 0.00% -
  Horiz. % 242.67% 0.00% 0.00% 0.00% 219.40% 100.00% -
P/NAPS 0.90 1.07 1.06 1.20 1.47 1.47 1.21 -17.83%
  QoQ % -15.89% 0.94% -11.67% -18.37% 0.00% 21.49% -
  Horiz. % 74.38% 88.43% 87.60% 99.17% 121.49% 121.49% 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