Highlights

[PICORP] QoQ Quarter Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -35.19%    YoY -     20.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 18,412 19,449 20,358 17,201 17,822 22,849 18,595 -0.66%
  QoQ % -5.33% -4.47% 18.35% -3.48% -22.00% 22.88% -
  Horiz. % 99.02% 104.59% 109.48% 92.50% 95.84% 122.88% 100.00%
PBT 6,722 2,555 5,610 5,249 6,713 7,398 6,594 1.29%
  QoQ % 163.09% -54.46% 6.88% -21.81% -9.26% 12.19% -
  Horiz. % 101.94% 38.75% 85.08% 79.60% 101.80% 112.19% 100.00%
Tax -1,521 -2,108 -1,117 -1,783 -1,534 -1,171 -2,430 -26.85%
  QoQ % 27.85% -88.72% 37.35% -16.23% -31.00% 51.81% -
  Horiz. % 62.59% 86.75% 45.97% 73.37% 63.13% 48.19% 100.00%
NP 5,201 447 4,493 3,466 5,179 6,227 4,164 16.00%
  QoQ % 1,063.53% -90.05% 29.63% -33.08% -16.83% 49.54% -
  Horiz. % 124.90% 10.73% 107.90% 83.24% 124.38% 149.54% 100.00%
NP to SH 4,215 214 3,430 2,584 3,987 4,308 3,308 17.55%
  QoQ % 1,869.63% -93.76% 32.74% -35.19% -7.45% 30.23% -
  Horiz. % 127.42% 6.47% 103.69% 78.11% 120.53% 130.23% 100.00%
Tax Rate 22.63 % 82.50 % 19.91 % 33.97 % 22.85 % 15.83 % 36.85 % -27.77%
  QoQ % -72.57% 314.36% -41.39% 48.67% 44.35% -57.04% -
  Horiz. % 61.41% 223.88% 54.03% 92.18% 62.01% 42.96% 100.00%
Total Cost 13,211 19,002 15,865 13,735 12,643 16,622 14,431 -5.72%
  QoQ % -30.48% 19.77% 15.51% 8.64% -23.94% 15.18% -
  Horiz. % 91.55% 131.67% 109.94% 95.18% 87.61% 115.18% 100.00%
Net Worth 92,203 92,733 85,749 86,133 84,968 86,159 79,391 10.50%
  QoQ % -0.57% 8.14% -0.45% 1.37% -1.38% 8.52% -
  Horiz. % 116.14% 116.80% 108.01% 108.49% 107.02% 108.52% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,924 - 3,644 - 4,307 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.89% 0.00% 84.59% 0.00% 100.00% -
Div Payout % - % 1,366.67 % - % 141.03 % - % 100.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,366.67% 0.00% 141.03% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,203 92,733 85,749 86,133 84,968 86,159 79,391 10.50%
  QoQ % -0.57% 8.14% -0.45% 1.37% -1.38% 8.52% -
  Horiz. % 116.14% 116.80% 108.01% 108.49% 107.02% 108.52% 100.00%
NOSH 658,593 713,333 659,615 662,564 653,606 662,769 661,600 -0.30%
  QoQ % -7.67% 8.14% -0.45% 1.37% -1.38% 0.18% -
  Horiz. % 99.55% 107.82% 99.70% 100.15% 98.79% 100.18% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.25 % 2.30 % 22.07 % 20.15 % 29.06 % 27.25 % 22.39 % 16.78%
  QoQ % 1,128.26% -89.58% 9.53% -30.66% 6.64% 21.71% -
  Horiz. % 126.17% 10.27% 98.57% 90.00% 129.79% 121.71% 100.00%
ROE 4.57 % 0.23 % 4.00 % 3.00 % 4.69 % 5.00 % 4.17 % 6.30%
  QoQ % 1,886.96% -94.25% 33.33% -36.03% -6.20% 19.90% -
  Horiz. % 109.59% 5.52% 95.92% 71.94% 112.47% 119.90% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.80 2.73 3.09 2.60 2.73 3.45 2.81 -0.24%
  QoQ % 2.56% -11.65% 18.85% -4.76% -20.87% 22.78% -
  Horiz. % 99.64% 97.15% 109.96% 92.53% 97.15% 122.78% 100.00%
EPS 0.64 0.03 0.52 0.39 0.61 0.65 0.50 17.91%
  QoQ % 2,033.33% -94.23% 33.33% -36.07% -6.15% 30.00% -
  Horiz. % 128.00% 6.00% 104.00% 78.00% 122.00% 130.00% 100.00%
DPS 0.00 0.41 0.00 0.55 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.08% 0.00% 84.62% 0.00% 100.00% -
NAPS 0.1400 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 10.83%
  QoQ % 7.69% 0.00% 0.00% 0.00% 0.00% 8.33% -
  Horiz. % 116.67% 108.33% 108.33% 108.33% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.80 2.96 3.09 2.61 2.71 3.47 2.83 -0.71%
  QoQ % -5.41% -4.21% 18.39% -3.69% -21.90% 22.61% -
  Horiz. % 98.94% 104.59% 109.19% 92.23% 95.76% 122.61% 100.00%
EPS 0.64 0.03 0.52 0.39 0.61 0.65 0.50 17.91%
  QoQ % 2,033.33% -94.23% 33.33% -36.07% -6.15% 30.00% -
  Horiz. % 128.00% 6.00% 104.00% 78.00% 122.00% 130.00% 100.00%
DPS 0.00 0.44 0.00 0.55 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.69% 0.00% 84.62% 0.00% 100.00% -
NAPS 0.1401 0.1409 0.1303 0.1309 0.1291 0.1309 0.1207 10.46%
  QoQ % -0.57% 8.14% -0.46% 1.39% -1.38% 8.45% -
  Horiz. % 116.07% 116.74% 107.95% 108.45% 106.96% 108.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2800 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 -
P/RPS 10.02 9.90 10.37 13.87 17.24 13.63 17.79 -31.82%
  QoQ % 1.21% -4.53% -25.23% -19.55% 26.49% -23.38% -
  Horiz. % 56.32% 55.65% 58.29% 77.97% 96.91% 76.62% 100.00%
P/EPS 43.75 900.00 61.54 92.31 77.05 72.31 100.00 -42.40%
  QoQ % -95.14% 1,362.46% -33.33% 19.81% 6.56% -27.69% -
  Horiz. % 43.75% 900.00% 61.54% 92.31% 77.05% 72.31% 100.00%
EY 2.29 0.11 1.63 1.08 1.30 1.38 1.00 73.82%
  QoQ % 1,981.82% -93.25% 50.93% -16.92% -5.80% 38.00% -
  Horiz. % 229.00% 11.00% 163.00% 108.00% 130.00% 138.00% 100.00%
DY 0.00 1.52 0.00 1.53 0.00 1.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.14% 0.00% 110.87% 0.00% 100.00% -
P/NAPS 2.00 2.08 2.46 2.77 3.62 3.62 4.17 -38.76%
  QoQ % -3.85% -15.45% -11.19% -23.48% 0.00% -13.19% -
  Horiz. % 47.96% 49.88% 58.99% 66.43% 86.81% 86.81% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 -
Price 0.2500 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 -
P/RPS 8.94 10.27 10.04 13.48 15.40 13.63 17.79 -36.82%
  QoQ % -12.95% 2.29% -25.52% -12.47% 12.99% -23.38% -
  Horiz. % 50.25% 57.73% 56.44% 75.77% 86.57% 76.62% 100.00%
P/EPS 39.06 933.33 59.62 89.74 68.85 72.31 100.00 -46.60%
  QoQ % -95.81% 1,465.46% -33.56% 30.34% -4.78% -27.69% -
  Horiz. % 39.06% 933.33% 59.62% 89.74% 68.85% 72.31% 100.00%
EY 2.56 0.11 1.68 1.11 1.45 1.38 1.00 87.24%
  QoQ % 2,227.27% -93.45% 51.35% -23.45% 5.07% 38.00% -
  Horiz. % 256.00% 11.00% 168.00% 111.00% 145.00% 138.00% 100.00%
DY 0.00 1.46 0.00 1.57 0.00 1.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.80% 0.00% 113.77% 0.00% 100.00% -
P/NAPS 1.79 2.15 2.38 2.69 3.23 3.62 4.17 -43.13%
  QoQ % -16.74% -9.66% -11.52% -16.72% -10.77% -13.19% -
  Horiz. % 42.93% 51.56% 57.07% 64.51% 77.46% 86.81% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers