Highlights

[PICORP] QoQ Quarter Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -214.00%    YoY -     -285.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 19,191 22,947 21,136 21,456 18,412 19,449 20,358 -3.86%
  QoQ % -16.37% 8.57% -1.49% 16.53% -5.33% -4.47% -
  Horiz. % 94.27% 112.72% 103.82% 105.39% 90.44% 95.53% 100.00%
PBT 6,894 5,219 2,242 -6,939 6,722 2,555 5,610 14.74%
  QoQ % 32.09% 132.78% 132.31% -203.23% 163.09% -54.46% -
  Horiz. % 122.89% 93.03% 39.96% -123.69% 119.82% 45.54% 100.00%
Tax -1,914 -1,727 -1,826 -1,605 -1,521 -2,108 -1,117 43.24%
  QoQ % -10.83% 5.42% -13.77% -5.52% 27.85% -88.72% -
  Horiz. % 171.35% 154.61% 163.47% 143.69% 136.17% 188.72% 100.00%
NP 4,980 3,492 416 -8,544 5,201 447 4,493 7.11%
  QoQ % 42.61% 739.42% 104.87% -264.28% 1,063.53% -90.05% -
  Horiz. % 110.84% 77.72% 9.26% -190.16% 115.76% 9.95% 100.00%
NP to SH 3,728 2,985 -483 -4,805 4,215 214 3,430 5.72%
  QoQ % 24.89% 718.01% 89.95% -214.00% 1,869.63% -93.76% -
  Horiz. % 108.69% 87.03% -14.08% -140.09% 122.89% 6.24% 100.00%
Tax Rate 27.76 % 33.09 % 81.45 % - % 22.63 % 82.50 % 19.91 % 24.83%
  QoQ % -16.11% -59.37% 0.00% 0.00% -72.57% 314.36% -
  Horiz. % 139.43% 166.20% 409.09% 0.00% 113.66% 414.36% 100.00%
Total Cost 14,211 19,455 20,720 30,000 13,211 19,002 15,865 -7.08%
  QoQ % -26.95% -6.11% -30.93% 127.08% -30.48% 19.77% -
  Horiz. % 89.57% 122.63% 130.60% 189.10% 83.27% 119.77% 100.00%
Net Worth 91,564 90,664 89,699 85,568 92,203 92,733 85,749 4.48%
  QoQ % 0.99% 1.07% 4.83% -7.20% -0.57% 8.14% -
  Horiz. % 106.78% 105.73% 104.61% 99.79% 107.53% 108.14% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 647 - 2,698 - 2,924 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 22.14% 0.00% 92.27% 0.00% 100.00% -
Div Payout % - % 21.70 % - % - % - % 1,366.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.59% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 91,564 90,664 89,699 85,568 92,203 92,733 85,749 4.48%
  QoQ % 0.99% 1.07% 4.83% -7.20% -0.57% 8.14% -
  Horiz. % 106.78% 105.73% 104.61% 99.79% 107.53% 108.14% 100.00%
NOSH 654,035 647,600 689,999 658,219 658,593 713,333 659,615 -0.57%
  QoQ % 0.99% -6.14% 4.83% -0.06% -7.67% 8.14% -
  Horiz. % 99.15% 98.18% 104.61% 99.79% 99.85% 108.14% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.95 % 15.22 % 1.97 % -39.82 % 28.25 % 2.30 % 22.07 % 11.41%
  QoQ % 70.50% 672.59% 104.95% -240.96% 1,128.26% -89.58% -
  Horiz. % 117.58% 68.96% 8.93% -180.43% 128.00% 10.42% 100.00%
ROE 4.07 % 3.29 % -0.54 % -5.62 % 4.57 % 0.23 % 4.00 % 1.16%
  QoQ % 23.71% 709.26% 90.39% -222.98% 1,886.96% -94.25% -
  Horiz. % 101.75% 82.25% -13.50% -140.50% 114.25% 5.75% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.93 3.54 3.06 3.26 2.80 2.73 3.09 -3.49%
  QoQ % -17.23% 15.69% -6.13% 16.43% 2.56% -11.65% -
  Horiz. % 94.82% 114.56% 99.03% 105.50% 90.61% 88.35% 100.00%
EPS 0.57 0.45 -0.07 -0.73 0.64 0.03 0.52 6.32%
  QoQ % 26.67% 742.86% 90.41% -214.06% 2,033.33% -94.23% -
  Horiz. % 109.62% 86.54% -13.46% -140.38% 123.08% 5.77% 100.00%
DPS 0.00 0.10 0.00 0.41 0.00 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.39% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 5.07%
  QoQ % 0.00% 7.69% 0.00% -7.14% 7.69% 0.00% -
  Horiz. % 107.69% 107.69% 100.00% 100.00% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.92 3.49 3.21 3.26 2.80 2.96 3.09 -3.71%
  QoQ % -16.33% 8.72% -1.53% 16.43% -5.41% -4.21% -
  Horiz. % 94.50% 112.94% 103.88% 105.50% 90.61% 95.79% 100.00%
EPS 0.57 0.45 -0.07 -0.73 0.64 0.03 0.52 6.32%
  QoQ % 26.67% 742.86% 90.41% -214.06% 2,033.33% -94.23% -
  Horiz. % 109.62% 86.54% -13.46% -140.38% 123.08% 5.77% 100.00%
DPS 0.00 0.10 0.00 0.41 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 22.73% 0.00% 93.18% 0.00% 100.00% -
NAPS 0.1392 0.1378 0.1363 0.1300 0.1401 0.1409 0.1303 4.51%
  QoQ % 1.02% 1.10% 4.85% -7.21% -0.57% 8.14% -
  Horiz. % 106.83% 105.76% 104.60% 99.77% 107.52% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 -
P/RPS 8.52 7.90 7.51 7.67 10.02 9.90 10.37 -12.29%
  QoQ % 7.85% 5.19% -2.09% -23.45% 1.21% -4.53% -
  Horiz. % 82.16% 76.18% 72.42% 73.96% 96.62% 95.47% 100.00%
P/EPS 43.86 60.75 -328.57 -34.25 43.75 900.00 61.54 -20.23%
  QoQ % -27.80% 118.49% -859.33% -178.29% -95.14% 1,362.46% -
  Horiz. % 71.27% 98.72% -533.91% -55.65% 71.09% 1,462.46% 100.00%
EY 2.28 1.65 -0.30 -2.92 2.29 0.11 1.63 25.10%
  QoQ % 38.18% 650.00% 89.73% -227.51% 1,981.82% -93.25% -
  Horiz. % 139.88% 101.23% -18.40% -179.14% 140.49% 6.75% 100.00%
DY 0.00 0.36 0.00 1.64 0.00 1.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 23.68% 0.00% 107.89% 0.00% 100.00% -
P/NAPS 1.79 2.00 1.77 1.92 2.00 2.08 2.46 -19.12%
  QoQ % -10.50% 12.99% -7.81% -4.00% -3.85% -15.45% -
  Horiz. % 72.76% 81.30% 71.95% 78.05% 81.30% 84.55% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 -
Price 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 -
P/RPS 8.52 7.34 9.79 7.06 8.94 10.27 10.04 -10.38%
  QoQ % 16.08% -25.03% 38.67% -21.03% -12.95% 2.29% -
  Horiz. % 84.86% 73.11% 97.51% 70.32% 89.04% 102.29% 100.00%
P/EPS 43.86 56.41 -428.57 -31.51 39.06 933.33 59.62 -18.52%
  QoQ % -22.25% 113.16% -1,260.11% -180.67% -95.81% 1,465.46% -
  Horiz. % 73.57% 94.62% -718.84% -52.85% 65.51% 1,565.46% 100.00%
EY 2.28 1.77 -0.23 -3.17 2.56 0.11 1.68 22.60%
  QoQ % 28.81% 869.57% 92.74% -223.83% 2,227.27% -93.45% -
  Horiz. % 135.71% 105.36% -13.69% -188.69% 152.38% 6.55% 100.00%
DY 0.00 0.38 0.00 1.78 0.00 1.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 26.03% 0.00% 121.92% 0.00% 100.00% -
P/NAPS 1.79 1.86 2.31 1.77 1.79 2.15 2.38 -17.31%
  QoQ % -3.76% -19.48% 30.51% -1.12% -16.74% -9.66% -
  Horiz. % 75.21% 78.15% 97.06% 74.37% 75.21% 90.34% 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.
 


 

283  331  583  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.41+0.025 
 SAPNRG 0.270.00 
 ISTONE 0.22+0.025 
 HSI-C7F 0.315-0.02 
 ANZO 0.0250.00 
 AME 1.58+0.28 
 HSI-H8B 0.25+0.015 
 OPCOM 0.82+0.045 
Partners & Brokers