Highlights

[PICORP] QoQ Quarter Result on 2012-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -19.83%    YoY -     24.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,099 23,736 17,243 24,713 23,437 22,872 24,972 -5.06%
  QoQ % -2.68% 37.66% -30.23% 5.44% 2.47% -8.41% -
  Horiz. % 92.50% 95.05% 69.05% 98.96% 93.85% 91.59% 100.00%
PBT 9,138 4,595 -2,006 6,562 7,489 3,267 6,658 23.48%
  QoQ % 98.87% 329.06% -130.57% -12.38% 129.23% -50.93% -
  Horiz. % 137.25% 69.01% -30.13% 98.56% 112.48% 49.07% 100.00%
Tax -1,556 -1,779 -1,269 -1,905 -2,102 -2,108 -1,666 -4.45%
  QoQ % 12.54% -40.19% 33.39% 9.37% 0.28% -26.53% -
  Horiz. % 93.40% 106.78% 76.17% 114.35% 126.17% 126.53% 100.00%
NP 7,582 2,816 -3,275 4,657 5,387 1,159 4,992 32.10%
  QoQ % 169.25% 185.98% -170.32% -13.55% 364.80% -76.78% -
  Horiz. % 151.88% 56.41% -65.60% 93.29% 107.91% 23.22% 100.00%
NP to SH 4,880 1,719 -3,583 3,202 3,994 -807 3,729 19.62%
  QoQ % 183.89% 147.98% -211.90% -19.83% 594.92% -121.64% -
  Horiz. % 130.87% 46.10% -96.08% 85.87% 107.11% -21.64% 100.00%
Tax Rate 17.03 % 38.72 % - % 29.03 % 28.07 % 64.52 % 25.02 % -22.60%
  QoQ % -56.02% 0.00% 0.00% 3.42% -56.49% 157.87% -
  Horiz. % 68.07% 154.76% 0.00% 116.03% 112.19% 257.87% 100.00%
Total Cost 15,517 20,920 20,518 20,056 18,050 21,713 19,980 -15.50%
  QoQ % -25.83% 1.96% 2.30% 11.11% -16.87% 8.67% -
  Horiz. % 77.66% 104.70% 102.69% 100.38% 90.34% 108.67% 100.00%
Net Worth 105,513 99,173 99,527 104,555 98,213 100,875 98,684 4.56%
  QoQ % 6.39% -0.36% -4.81% 6.46% -2.64% 2.22% -
  Horiz. % 106.92% 100.50% 100.85% 105.95% 99.52% 102.22% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 5,024 - - - 4,102 3,355 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 22.26% -
  Horiz. % 0.00% 149.76% 0.00% 0.00% 0.00% 122.26% 100.00%
Div Payout % - % 292.31 % - % - % - % - % 89.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 324.86% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 105,513 99,173 99,527 104,555 98,213 100,875 98,684 4.56%
  QoQ % 6.39% -0.36% -4.81% 6.46% -2.64% 2.22% -
  Horiz. % 106.92% 100.50% 100.85% 105.95% 99.52% 102.22% 100.00%
NOSH 659,459 661,153 663,518 653,469 654,754 672,500 657,894 0.16%
  QoQ % -0.26% -0.36% 1.54% -0.20% -2.64% 2.22% -
  Horiz. % 100.24% 100.50% 100.85% 99.33% 99.52% 102.22% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.82 % 11.86 % -18.99 % 18.84 % 22.99 % 5.07 % 19.99 % 39.13%
  QoQ % 176.73% 162.45% -200.80% -18.05% 353.45% -74.64% -
  Horiz. % 164.18% 59.33% -95.00% 94.25% 115.01% 25.36% 100.00%
ROE 4.63 % 1.73 % -3.60 % 3.06 % 4.07 % -0.80 % 3.78 % 14.46%
  QoQ % 167.63% 148.06% -217.65% -24.82% 608.75% -121.16% -
  Horiz. % 122.49% 45.77% -95.24% 80.95% 107.67% -21.16% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.50 3.59 2.60 3.78 3.58 3.40 3.80 -5.33%
  QoQ % -2.51% 38.08% -31.22% 5.59% 5.29% -10.53% -
  Horiz. % 92.11% 94.47% 68.42% 99.47% 94.21% 89.47% 100.00%
EPS 0.74 0.26 -0.54 0.49 0.61 -0.12 0.57 18.99%
  QoQ % 184.62% 148.15% -210.20% -19.67% 608.33% -121.05% -
  Horiz. % 129.82% 45.61% -94.74% 85.96% 107.02% -21.05% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 0.61 0.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 19.61% -
  Horiz. % 0.00% 149.02% 0.00% 0.00% 0.00% 119.61% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1600 0.1500 0.1500 0.1500 4.39%
  QoQ % 6.67% 0.00% -6.25% 6.67% 0.00% 0.00% -
  Horiz. % 106.67% 100.00% 100.00% 106.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.51 3.61 2.62 3.76 3.56 3.48 3.80 -5.15%
  QoQ % -2.77% 37.79% -30.32% 5.62% 2.30% -8.42% -
  Horiz. % 92.37% 95.00% 68.95% 98.95% 93.68% 91.58% 100.00%
EPS 0.74 0.26 -0.54 0.49 0.61 -0.12 0.57 18.99%
  QoQ % 184.62% 148.15% -210.20% -19.67% 608.33% -121.05% -
  Horiz. % 129.82% 45.61% -94.74% 85.96% 107.02% -21.05% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 0.62 0.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21.57% -
  Horiz. % 0.00% 149.02% 0.00% 0.00% 0.00% 121.57% 100.00%
NAPS 0.1604 0.1507 0.1513 0.1589 0.1493 0.1533 0.1500 4.57%
  QoQ % 6.44% -0.40% -4.78% 6.43% -2.61% 2.20% -
  Horiz. % 106.93% 100.47% 100.87% 105.93% 99.53% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1450 0.1600 0.1700 0.1700 0.2000 0.2200 0.1800 -
P/RPS 4.14 4.46 6.54 4.50 5.59 6.47 4.74 -8.62%
  QoQ % -7.17% -31.80% 45.33% -19.50% -13.60% 36.50% -
  Horiz. % 87.34% 94.09% 137.97% 94.94% 117.93% 136.50% 100.00%
P/EPS 19.59 61.54 -31.48 34.69 32.79 -183.33 31.76 -27.52%
  QoQ % -68.17% 295.49% -190.75% 5.79% 117.89% -677.24% -
  Horiz. % 61.68% 193.77% -99.12% 109.23% 103.24% -577.24% 100.00%
EY 5.10 1.63 -3.18 2.88 3.05 -0.55 3.15 37.84%
  QoQ % 212.88% 151.26% -210.42% -5.57% 654.55% -117.46% -
  Horiz. % 161.90% 51.75% -100.95% 91.43% 96.83% -17.46% 100.00%
DY 0.00 4.75 0.00 0.00 0.00 2.77 2.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.12% -
  Horiz. % 0.00% 167.84% 0.00% 0.00% 0.00% 97.88% 100.00%
P/NAPS 0.91 1.07 1.13 1.06 1.33 1.47 1.20 -16.83%
  QoQ % -14.95% -5.31% 6.60% -20.30% -9.52% 22.50% -
  Horiz. % 75.83% 89.17% 94.17% 88.33% 110.83% 122.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 -
Price 0.1600 0.1350 0.1600 0.1700 0.1800 0.2200 0.2200 -
P/RPS 4.57 3.76 6.16 4.50 5.03 6.47 5.80 -14.68%
  QoQ % 21.54% -38.96% 36.89% -10.54% -22.26% 11.55% -
  Horiz. % 78.79% 64.83% 106.21% 77.59% 86.72% 111.55% 100.00%
P/EPS 21.62 51.92 -29.63 34.69 29.51 -183.33 38.81 -32.27%
  QoQ % -58.36% 275.23% -185.41% 17.55% 116.10% -572.38% -
  Horiz. % 55.71% 133.78% -76.35% 89.38% 76.04% -472.38% 100.00%
EY 4.63 1.93 -3.38 2.88 3.39 -0.55 2.58 47.62%
  QoQ % 139.90% 157.10% -217.36% -15.04% 716.36% -121.32% -
  Horiz. % 179.46% 74.81% -131.01% 111.63% 131.40% -21.32% 100.00%
DY 0.00 5.63 0.00 0.00 0.00 2.77 2.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 19.40% -
  Horiz. % 0.00% 242.67% 0.00% 0.00% 0.00% 119.40% 100.00%
P/NAPS 1.00 0.90 1.07 1.06 1.20 1.47 1.47 -22.63%
  QoQ % 11.11% -15.89% 0.94% -11.67% -18.37% 0.00% -
  Horiz. % 68.03% 61.22% 72.79% 72.11% 81.63% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers