Highlights

[PICORP] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     64.95%    YoY -     -35.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,922 21,153 21,535 21,490 19,811 26,941 24,613 -13.16%
  QoQ % -5.82% -1.77% 0.21% 8.48% -26.47% 9.46% -
  Horiz. % 80.94% 85.94% 87.49% 87.31% 80.49% 109.46% 100.00%
PBT 5,763 5,950 6,872 5,746 3,792 9,474 7,263 -14.30%
  QoQ % -3.14% -13.42% 19.60% 51.53% -59.97% 30.44% -
  Horiz. % 79.35% 81.92% 94.62% 79.11% 52.21% 130.44% 100.00%
Tax -1,851 -2,384 -1,404 -2,291 -1,545 -3,699 -2,278 -12.93%
  QoQ % 22.36% -69.80% 38.72% -48.28% 58.23% -62.38% -
  Horiz. % 81.26% 104.65% 61.63% 100.57% 67.82% 162.38% 100.00%
NP 3,912 3,566 5,468 3,455 2,247 5,775 4,985 -14.93%
  QoQ % 9.70% -34.78% 58.26% 53.76% -61.09% 15.85% -
  Horiz. % 78.48% 71.53% 109.69% 69.31% 45.08% 115.85% 100.00%
NP to SH 2,495 1,356 4,302 2,273 1,378 4,092 3,331 -17.54%
  QoQ % 84.00% -68.48% 89.27% 64.95% -66.32% 22.85% -
  Horiz. % 74.90% 40.71% 129.15% 68.24% 41.37% 122.85% 100.00%
Tax Rate 32.12 % 40.07 % 20.43 % 39.87 % 40.74 % 39.04 % 31.36 % 1.61%
  QoQ % -19.84% 96.13% -48.76% -2.14% 4.35% 24.49% -
  Horiz. % 102.42% 127.77% 65.15% 127.14% 129.91% 124.49% 100.00%
Total Cost 16,010 17,587 16,067 18,035 17,564 21,166 19,628 -12.71%
  QoQ % -8.97% 9.46% -10.91% 2.68% -17.02% 7.84% -
  Horiz. % 81.57% 89.60% 81.86% 91.88% 89.48% 107.84% 100.00%
Net Worth 111,618 110,603 112,513 110,402 111,552 111,483 104,501 4.49%
  QoQ % 0.92% -1.70% 1.91% -1.03% 0.06% 6.68% -
  Horiz. % 106.81% 105.84% 107.67% 105.65% 106.75% 106.68% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 4,037 - - 4,262 3,918 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.77% -
  Horiz. % 0.00% 0.00% 103.02% 0.00% 0.00% 108.77% 100.00%
Div Payout % - % - % 93.85 % - % - % 104.17 % 117.65 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.46% -
  Horiz. % 0.00% 0.00% 79.77% 0.00% 0.00% 88.54% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 111,618 110,603 112,513 110,402 111,552 111,483 104,501 4.49%
  QoQ % 0.92% -1.70% 1.91% -1.03% 0.06% 6.68% -
  Horiz. % 106.81% 105.84% 107.67% 105.65% 106.75% 106.68% 100.00%
NOSH 656,578 650,606 661,846 649,428 656,190 655,783 653,137 0.35%
  QoQ % 0.92% -1.70% 1.91% -1.03% 0.06% 0.41% -
  Horiz. % 100.53% 99.61% 101.33% 99.43% 100.47% 100.41% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.64 % 16.86 % 25.39 % 16.08 % 11.34 % 21.44 % 20.25 % -2.02%
  QoQ % 16.49% -33.60% 57.90% 41.80% -47.11% 5.88% -
  Horiz. % 96.99% 83.26% 125.38% 79.41% 56.00% 105.88% 100.00%
ROE 2.24 % 1.23 % 3.82 % 2.06 % 1.24 % 3.67 % 3.19 % -21.01%
  QoQ % 82.11% -67.80% 85.44% 66.13% -66.21% 15.05% -
  Horiz. % 70.22% 38.56% 119.75% 64.58% 38.87% 115.05% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.03 3.25 3.25 3.31 3.02 4.11 3.77 -13.57%
  QoQ % -6.77% 0.00% -1.81% 9.60% -26.52% 9.02% -
  Horiz. % 80.37% 86.21% 86.21% 87.80% 80.11% 109.02% 100.00%
EPS 0.38 0.21 0.65 0.35 0.21 0.62 0.51 -17.83%
  QoQ % 80.95% -67.69% 85.71% 66.67% -66.13% 21.57% -
  Horiz. % 74.51% 41.18% 127.45% 68.63% 41.18% 121.57% 100.00%
DPS 0.00 0.00 0.61 0.00 0.00 0.65 0.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.33% -
  Horiz. % 0.00% 0.00% 101.67% 0.00% 0.00% 108.33% 100.00%
NAPS 0.1700 0.1700 0.1700 0.1700 0.1700 0.1700 0.1600 4.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.03 3.21 3.27 3.27 3.01 4.09 3.74 -13.11%
  QoQ % -5.61% -1.83% 0.00% 8.64% -26.41% 9.36% -
  Horiz. % 81.02% 85.83% 87.43% 87.43% 80.48% 109.36% 100.00%
EPS 0.38 0.21 0.65 0.35 0.21 0.62 0.51 -17.83%
  QoQ % 80.95% -67.69% 85.71% 66.67% -66.13% 21.57% -
  Horiz. % 74.51% 41.18% 127.45% 68.63% 41.18% 121.57% 100.00%
DPS 0.00 0.00 0.61 0.00 0.00 0.65 0.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.33% -
  Horiz. % 0.00% 0.00% 101.67% 0.00% 0.00% 108.33% 100.00%
NAPS 0.1696 0.1681 0.1710 0.1678 0.1695 0.1694 0.1588 4.49%
  QoQ % 0.89% -1.70% 1.91% -1.00% 0.06% 6.68% -
  Horiz. % 106.80% 105.86% 107.68% 105.67% 106.74% 106.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2300 0.2050 0.2200 0.2650 0.2850 0.1700 0.1450 -
P/RPS 7.58 6.31 6.76 8.01 9.44 4.14 3.85 57.15%
  QoQ % 20.13% -6.66% -15.61% -15.15% 128.02% 7.53% -
  Horiz. % 196.88% 163.90% 175.58% 208.05% 245.19% 107.53% 100.00%
P/EPS 60.53 98.36 33.85 75.71 135.71 27.24 28.43 65.58%
  QoQ % -38.46% 190.58% -55.29% -44.21% 398.20% -4.19% -
  Horiz. % 212.91% 345.97% 119.06% 266.30% 477.35% 95.81% 100.00%
EY 1.65 1.02 2.95 1.32 0.74 3.67 3.52 -39.68%
  QoQ % 61.76% -65.42% 123.48% 78.38% -79.84% 4.26% -
  Horiz. % 46.88% 28.98% 83.81% 37.50% 21.02% 104.26% 100.00%
DY 0.00 0.00 2.77 0.00 0.00 3.82 4.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.73% -
  Horiz. % 0.00% 0.00% 66.91% 0.00% 0.00% 92.27% 100.00%
P/NAPS 1.35 1.21 1.29 1.56 1.68 1.00 0.91 30.11%
  QoQ % 11.57% -6.20% -17.31% -7.14% 68.00% 9.89% -
  Horiz. % 148.35% 132.97% 141.76% 171.43% 184.62% 109.89% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 -
Price 0.2350 0.2100 0.2050 0.2550 0.2850 0.2150 0.1750 -
P/RPS 7.75 6.46 6.30 7.71 9.44 5.23 4.64 40.82%
  QoQ % 19.97% 2.54% -18.29% -18.33% 80.50% 12.72% -
  Horiz. % 167.03% 139.22% 135.78% 166.16% 203.45% 112.72% 100.00%
P/EPS 61.84 100.76 31.54 72.86 135.71 34.46 34.31 48.16%
  QoQ % -38.63% 219.47% -56.71% -46.31% 293.82% 0.44% -
  Horiz. % 180.24% 293.68% 91.93% 212.36% 395.54% 100.44% 100.00%
EY 1.62 0.99 3.17 1.37 0.74 2.90 2.91 -32.35%
  QoQ % 63.64% -68.77% 131.39% 85.14% -74.48% -0.34% -
  Horiz. % 55.67% 34.02% 108.93% 47.08% 25.43% 99.66% 100.00%
DY 0.00 0.00 2.98 0.00 0.00 3.02 3.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.95% -
  Horiz. % 0.00% 0.00% 86.88% 0.00% 0.00% 88.05% 100.00%
P/NAPS 1.38 1.24 1.21 1.50 1.68 1.26 1.09 17.05%
  QoQ % 11.29% 2.48% -19.33% -10.71% 33.33% 15.60% -
  Horiz. % 126.61% 113.76% 111.01% 137.61% 154.13% 115.60% 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
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

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