Highlights

[PICORP] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -31.25%    YoY -     153.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,437 22,872 24,972 21,761 19,191 22,947 21,136 7.13%
  QoQ % 2.47% -8.41% 14.76% 13.39% -16.37% 8.57% -
  Horiz. % 110.89% 108.21% 118.15% 102.96% 90.80% 108.57% 100.00%
PBT 7,489 3,267 6,658 5,764 6,894 5,219 2,242 123.29%
  QoQ % 129.23% -50.93% 15.51% -16.39% 32.09% 132.78% -
  Horiz. % 334.03% 145.72% 296.97% 257.09% 307.49% 232.78% 100.00%
Tax -2,102 -2,108 -1,666 -1,980 -1,914 -1,727 -1,826 9.83%
  QoQ % 0.28% -26.53% 15.86% -3.45% -10.83% 5.42% -
  Horiz. % 115.12% 115.44% 91.24% 108.43% 104.82% 94.58% 100.00%
NP 5,387 1,159 4,992 3,784 4,980 3,492 416 450.59%
  QoQ % 364.80% -76.78% 31.92% -24.02% 42.61% 739.42% -
  Horiz. % 1,294.95% 278.61% 1,200.00% 909.62% 1,197.12% 839.42% 100.00%
NP to SH 3,994 -807 3,729 2,563 3,728 2,985 -483 -
  QoQ % 594.92% -121.64% 45.49% -31.25% 24.89% 718.01% -
  Horiz. % -826.92% 167.08% -772.05% -530.64% -771.84% -618.01% 100.00%
Tax Rate 28.07 % 64.52 % 25.02 % 34.35 % 27.76 % 33.09 % 81.45 % -50.81%
  QoQ % -56.49% 157.87% -27.16% 23.74% -16.11% -59.37% -
  Horiz. % 34.46% 79.21% 30.72% 42.17% 34.08% 40.63% 100.00%
Total Cost 18,050 21,713 19,980 17,977 14,211 19,455 20,720 -8.78%
  QoQ % -16.87% 8.67% 11.14% 26.50% -26.95% -6.11% -
  Horiz. % 87.11% 104.79% 96.43% 86.76% 68.59% 93.89% 100.00%
Net Worth 98,213 100,875 98,684 92,005 91,564 90,664 89,699 6.23%
  QoQ % -2.64% 2.22% 7.26% 0.48% 0.99% 1.07% -
  Horiz. % 109.49% 112.46% 110.02% 102.57% 102.08% 101.07% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,102 3,355 - - 647 - -
  QoQ % 0.00% 22.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 633.45% 518.11% 0.00% 0.00% 100.00% -
Div Payout % - % - % 89.98 % - % - % 21.70 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 414.65% 0.00% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 98,213 100,875 98,684 92,005 91,564 90,664 89,699 6.23%
  QoQ % -2.64% 2.22% 7.26% 0.48% 0.99% 1.07% -
  Horiz. % 109.49% 112.46% 110.02% 102.57% 102.08% 101.07% 100.00%
NOSH 654,754 672,500 657,894 657,179 654,035 647,600 689,999 -3.43%
  QoQ % -2.64% 2.22% 0.11% 0.48% 0.99% -6.14% -
  Horiz. % 94.89% 97.46% 95.35% 95.24% 94.79% 93.86% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 22.99 % 5.07 % 19.99 % 17.39 % 25.95 % 15.22 % 1.97 % 413.73%
  QoQ % 353.45% -74.64% 14.95% -32.99% 70.50% 672.59% -
  Horiz. % 1,167.01% 257.36% 1,014.72% 882.74% 1,317.26% 772.59% 100.00%
ROE 4.07 % -0.80 % 3.78 % 2.79 % 4.07 % 3.29 % -0.54 % -
  QoQ % 608.75% -121.16% 35.48% -31.45% 23.71% 709.26% -
  Horiz. % -753.70% 148.15% -700.00% -516.67% -753.70% -609.26% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.58 3.40 3.80 3.31 2.93 3.54 3.06 11.02%
  QoQ % 5.29% -10.53% 14.80% 12.97% -17.23% 15.69% -
  Horiz. % 116.99% 111.11% 124.18% 108.17% 95.75% 115.69% 100.00%
EPS 0.61 -0.12 0.57 0.39 0.57 0.45 -0.07 -
  QoQ % 608.33% -121.05% 46.15% -31.58% 26.67% 742.86% -
  Horiz. % -871.43% 171.43% -814.29% -557.14% -814.29% -642.86% 100.00%
DPS 0.00 0.61 0.51 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 19.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 610.00% 510.00% 0.00% 0.00% 100.00% -
NAPS 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 0.1300 10.00%
  QoQ % 0.00% 0.00% 7.14% 0.00% 0.00% 7.69% -
  Horiz. % 115.38% 115.38% 115.38% 107.69% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.56 3.48 3.80 3.31 2.92 3.49 3.21 7.14%
  QoQ % 2.30% -8.42% 14.80% 13.36% -16.33% 8.72% -
  Horiz. % 110.90% 108.41% 118.38% 103.12% 90.97% 108.72% 100.00%
EPS 0.61 -0.12 0.57 0.39 0.57 0.45 -0.07 -
  QoQ % 608.33% -121.05% 46.15% -31.58% 26.67% 742.86% -
  Horiz. % -871.43% 171.43% -814.29% -557.14% -814.29% -642.86% 100.00%
DPS 0.00 0.62 0.51 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 21.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 620.00% 510.00% 0.00% 0.00% 100.00% -
NAPS 0.1493 0.1533 0.1500 0.1398 0.1392 0.1378 0.1363 6.26%
  QoQ % -2.61% 2.20% 7.30% 0.43% 1.02% 1.10% -
  Horiz. % 109.54% 112.47% 110.05% 102.57% 102.13% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 0.2300 -
P/RPS 5.59 6.47 4.74 6.95 8.52 7.90 7.51 -17.85%
  QoQ % -13.60% 36.50% -31.80% -18.43% 7.85% 5.19% -
  Horiz. % 74.43% 86.15% 63.12% 92.54% 113.45% 105.19% 100.00%
P/EPS 32.79 -183.33 31.76 58.97 43.86 60.75 -328.57 -
  QoQ % 117.89% -677.24% -46.14% 34.45% -27.80% 118.49% -
  Horiz. % -9.98% 55.80% -9.67% -17.95% -13.35% -18.49% 100.00%
EY 3.05 -0.55 3.15 1.70 2.28 1.65 -0.30 -
  QoQ % 654.55% -117.46% 85.29% -25.44% 38.18% 650.00% -
  Horiz. % -1,016.67% 183.33% -1,050.00% -566.67% -760.00% -550.00% 100.00%
DY 0.00 2.77 2.83 0.00 0.00 0.36 0.00 -
  QoQ % 0.00% -2.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 769.44% 786.11% 0.00% 0.00% 100.00% -
P/NAPS 1.33 1.47 1.20 1.64 1.79 2.00 1.77 -17.33%
  QoQ % -9.52% 22.50% -26.83% -8.38% -10.50% 12.99% -
  Horiz. % 75.14% 83.05% 67.80% 92.66% 101.13% 112.99% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 -
Price 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 0.3000 -
P/RPS 5.03 6.47 5.80 5.13 8.52 7.34 9.79 -35.82%
  QoQ % -22.26% 11.55% 13.06% -39.79% 16.08% -25.03% -
  Horiz. % 51.38% 66.09% 59.24% 52.40% 87.03% 74.97% 100.00%
P/EPS 29.51 -183.33 38.81 43.59 43.86 56.41 -428.57 -
  QoQ % 116.10% -572.38% -10.97% -0.62% -22.25% 113.16% -
  Horiz. % -6.89% 42.78% -9.06% -10.17% -10.23% -13.16% 100.00%
EY 3.39 -0.55 2.58 2.29 2.28 1.77 -0.23 -
  QoQ % 716.36% -121.32% 12.66% 0.44% 28.81% 869.57% -
  Horiz. % -1,473.91% 239.13% -1,121.74% -995.65% -991.30% -769.57% 100.00%
DY 0.00 2.77 2.32 0.00 0.00 0.38 0.00 -
  QoQ % 0.00% 19.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 728.95% 610.53% 0.00% 0.00% 100.00% -
P/NAPS 1.20 1.47 1.47 1.21 1.79 1.86 2.31 -35.35%
  QoQ % -18.37% 0.00% 21.49% -32.40% -3.76% -19.48% -
  Horiz. % 51.95% 63.64% 63.64% 52.38% 77.49% 80.52% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers