Highlights

[PICORP] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -91.30%    YoY -     -71.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 83,989 62,836 41,301 19,811 96,807 69,866 45,253 50.86%
  QoQ % 33.66% 52.14% 108.48% -79.54% 38.56% 54.39% -
  Horiz. % 185.60% 138.85% 91.27% 43.78% 213.92% 154.39% 100.00%
PBT 22,360 16,410 9,538 3,792 32,926 23,452 16,189 23.95%
  QoQ % 36.26% 72.05% 151.53% -88.48% 40.40% 44.86% -
  Horiz. % 138.12% 101.37% 58.92% 23.42% 203.39% 144.86% 100.00%
Tax -8,369 -5,985 -4,581 -1,545 -9,162 -5,463 -3,185 90.08%
  QoQ % -39.83% -30.65% -196.50% 83.14% -67.71% -71.52% -
  Horiz. % 262.76% 187.91% 143.83% 48.51% 287.66% 171.52% 100.00%
NP 13,991 10,425 4,957 2,247 23,764 17,989 13,004 4.98%
  QoQ % 34.21% 110.31% 120.61% -90.54% 32.10% 38.33% -
  Horiz. % 107.59% 80.17% 38.12% 17.28% 182.74% 138.33% 100.00%
NP to SH 8,445 7,089 2,787 1,378 15,846 11,754 8,423 0.17%
  QoQ % 19.13% 154.36% 102.25% -91.30% 34.81% 39.55% -
  Horiz. % 100.26% 84.16% 33.09% 16.36% 188.13% 139.55% 100.00%
Tax Rate 37.43 % 36.47 % 48.03 % 40.74 % 27.83 % 23.29 % 19.67 % 53.38%
  QoQ % 2.63% -24.07% 17.89% 46.39% 19.49% 18.40% -
  Horiz. % 190.29% 185.41% 244.18% 207.12% 141.48% 118.40% 100.00%
Total Cost 69,998 52,411 36,344 17,564 73,043 51,877 32,249 67.40%
  QoQ % 33.56% 44.21% 106.92% -75.95% 40.80% 60.86% -
  Horiz. % 217.05% 162.52% 112.70% 54.46% 226.50% 160.86% 100.00%
Net Worth 112,151 111,586 112,807 111,552 112,011 105,063 111,867 0.17%
  QoQ % 0.51% -1.08% 1.12% -0.41% 6.61% -6.08% -
  Horiz. % 100.25% 99.75% 100.84% 99.72% 100.13% 93.92% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,312 4,003 - - 8,960 8,930 8,949 -4.79%
  QoQ % 107.60% 0.00% 0.00% 0.00% 0.34% -0.21% -
  Horiz. % 92.88% 44.74% 0.00% 0.00% 100.13% 99.79% 100.00%
Div Payout % 98.43 % 56.48 % - % - % 56.55 % 75.98 % 106.25 % -4.96%
  QoQ % 74.27% 0.00% 0.00% 0.00% -25.57% -28.49% -
  Horiz. % 92.64% 53.16% 0.00% 0.00% 53.22% 71.51% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 112,151 111,586 112,807 111,552 112,011 105,063 111,867 0.17%
  QoQ % 0.51% -1.08% 1.12% -0.41% 6.61% -6.08% -
  Horiz. % 100.25% 99.75% 100.84% 99.72% 100.13% 93.92% 100.00%
NOSH 659,714 656,388 663,571 656,190 658,888 656,648 658,046 0.17%
  QoQ % 0.51% -1.08% 1.12% -0.41% 0.34% -0.21% -
  Horiz. % 100.25% 99.75% 100.84% 99.72% 100.13% 99.79% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.66 % 16.59 % 12.00 % 11.34 % 24.55 % 25.75 % 28.74 % -30.41%
  QoQ % 0.42% 38.25% 5.82% -53.81% -4.66% -10.40% -
  Horiz. % 57.97% 57.72% 41.75% 39.46% 85.42% 89.60% 100.00%
ROE 7.53 % 6.35 % 2.47 % 1.24 % 14.15 % 11.19 % 7.53 % -
  QoQ % 18.58% 157.09% 99.19% -91.24% 26.45% 48.61% -
  Horiz. % 100.00% 84.33% 32.80% 16.47% 187.91% 148.61% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.73 9.57 6.22 3.02 14.69 10.64 6.88 50.55%
  QoQ % 33.02% 53.86% 105.96% -79.44% 38.06% 54.65% -
  Horiz. % 185.03% 139.10% 90.41% 43.90% 213.52% 154.65% 100.00%
EPS 1.28 1.08 0.42 0.21 2.41 1.79 1.28 -
  QoQ % 18.52% 157.14% 100.00% -91.29% 34.64% 39.84% -
  Horiz. % 100.00% 84.38% 32.81% 16.41% 188.28% 139.84% 100.00%
DPS 1.26 0.61 0.00 0.00 1.36 1.36 1.36 -4.95%
  QoQ % 106.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.65% 44.85% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1700 0.1700 0.1700 0.1700 0.1700 0.1600 0.1700 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.25% -5.88% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.76 9.55 6.28 3.01 14.71 10.62 6.88 50.78%
  QoQ % 33.61% 52.07% 108.64% -79.54% 38.51% 54.36% -
  Horiz. % 185.47% 138.81% 91.28% 43.75% 213.81% 154.36% 100.00%
EPS 1.28 1.08 0.42 0.21 2.41 1.79 1.28 -
  QoQ % 18.52% 157.14% 100.00% -91.29% 34.64% 39.84% -
  Horiz. % 100.00% 84.38% 32.81% 16.41% 188.28% 139.84% 100.00%
DPS 1.26 0.61 0.00 0.00 1.36 1.36 1.36 -4.95%
  QoQ % 106.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.65% 44.85% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1704 0.1696 0.1714 0.1695 0.1702 0.1597 0.1700 0.16%
  QoQ % 0.47% -1.05% 1.12% -0.41% 6.57% -6.06% -
  Horiz. % 100.24% 99.76% 100.82% 99.71% 100.12% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2050 0.2200 0.2650 0.2850 0.1700 0.1450 0.1400 -
P/RPS 1.61 2.30 4.26 9.44 1.16 1.36 2.04 -14.56%
  QoQ % -30.00% -46.01% -54.87% 713.79% -14.71% -33.33% -
  Horiz. % 78.92% 112.75% 208.82% 462.75% 56.86% 66.67% 100.00%
P/EPS 16.01 20.37 63.10 135.71 7.07 8.10 10.94 28.81%
  QoQ % -21.40% -67.72% -53.50% 1,819.52% -12.72% -25.96% -
  Horiz. % 146.34% 186.20% 576.78% 1,240.49% 64.63% 74.04% 100.00%
EY 6.24 4.91 1.58 0.74 14.15 12.34 9.14 -22.41%
  QoQ % 27.09% 210.76% 113.51% -94.77% 14.67% 35.01% -
  Horiz. % 68.27% 53.72% 17.29% 8.10% 154.81% 135.01% 100.00%
DY 6.15 2.77 0.00 0.00 8.00 9.38 9.71 -26.19%
  QoQ % 122.02% 0.00% 0.00% 0.00% -14.71% -3.40% -
  Horiz. % 63.34% 28.53% 0.00% 0.00% 82.39% 96.60% 100.00%
P/NAPS 1.21 1.29 1.56 1.68 1.00 0.91 0.82 29.52%
  QoQ % -6.20% -17.31% -7.14% 68.00% 9.89% 10.98% -
  Horiz. % 147.56% 157.32% 190.24% 204.88% 121.95% 110.98% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 30/08/13 -
Price 0.2100 0.2050 0.2550 0.2850 0.2150 0.1750 0.1400 -
P/RPS 1.65 2.14 4.10 9.44 1.46 1.64 2.04 -13.16%
  QoQ % -22.90% -47.80% -56.57% 546.58% -10.98% -19.61% -
  Horiz. % 80.88% 104.90% 200.98% 462.75% 71.57% 80.39% 100.00%
P/EPS 16.40 18.98 60.71 135.71 8.94 9.78 10.94 30.89%
  QoQ % -13.59% -68.74% -55.26% 1,418.01% -8.59% -10.60% -
  Horiz. % 149.91% 173.49% 554.94% 1,240.49% 81.72% 89.40% 100.00%
EY 6.10 5.27 1.65 0.74 11.19 10.23 9.14 -23.57%
  QoQ % 15.75% 219.39% 122.97% -93.39% 9.38% 11.93% -
  Horiz. % 66.74% 57.66% 18.05% 8.10% 122.43% 111.93% 100.00%
DY 6.00 2.98 0.00 0.00 6.33 7.77 9.71 -27.39%
  QoQ % 101.34% 0.00% 0.00% 0.00% -18.53% -19.98% -
  Horiz. % 61.79% 30.69% 0.00% 0.00% 65.19% 80.02% 100.00%
P/NAPS 1.24 1.21 1.50 1.68 1.26 1.09 0.82 31.65%
  QoQ % 2.48% -19.33% -10.71% 33.33% 15.60% 32.93% -
  Horiz. % 151.22% 147.56% 182.93% 204.88% 153.66% 132.93% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers