Highlights

[PICORP] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     89.95%    YoY -     -114.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 21,761 19,191 22,947 21,136 21,456 18,412 19,449 7.80%
  QoQ % 13.39% -16.37% 8.57% -1.49% 16.53% -5.33% -
  Horiz. % 111.89% 98.67% 117.99% 108.67% 110.32% 94.67% 100.00%
PBT 5,764 6,894 5,219 2,242 -6,939 6,722 2,555 72.27%
  QoQ % -16.39% 32.09% 132.78% 132.31% -203.23% 163.09% -
  Horiz. % 225.60% 269.82% 204.27% 87.75% -271.59% 263.09% 100.00%
Tax -1,980 -1,914 -1,727 -1,826 -1,605 -1,521 -2,108 -4.10%
  QoQ % -3.45% -10.83% 5.42% -13.77% -5.52% 27.85% -
  Horiz. % 93.93% 90.80% 81.93% 86.62% 76.14% 72.15% 100.00%
NP 3,784 4,980 3,492 416 -8,544 5,201 447 316.99%
  QoQ % -24.02% 42.61% 739.42% 104.87% -264.28% 1,063.53% -
  Horiz. % 846.53% 1,114.09% 781.21% 93.06% -1,911.41% 1,163.53% 100.00%
NP to SH 2,563 3,728 2,985 -483 -4,805 4,215 214 425.85%
  QoQ % -31.25% 24.89% 718.01% 89.95% -214.00% 1,869.63% -
  Horiz. % 1,197.66% 1,742.06% 1,394.86% -225.70% -2,245.33% 1,969.63% 100.00%
Tax Rate 34.35 % 27.76 % 33.09 % 81.45 % - % 22.63 % 82.50 % -44.33%
  QoQ % 23.74% -16.11% -59.37% 0.00% 0.00% -72.57% -
  Horiz. % 41.64% 33.65% 40.11% 98.73% 0.00% 27.43% 100.00%
Total Cost 17,977 14,211 19,455 20,720 30,000 13,211 19,002 -3.64%
  QoQ % 26.50% -26.95% -6.11% -30.93% 127.08% -30.48% -
  Horiz. % 94.61% 74.79% 102.38% 109.04% 157.88% 69.52% 100.00%
Net Worth 92,005 91,564 90,664 89,699 85,568 92,203 92,733 -0.53%
  QoQ % 0.48% 0.99% 1.07% 4.83% -7.20% -0.57% -
  Horiz. % 99.21% 98.74% 97.77% 96.73% 92.27% 99.43% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 647 - 2,698 - 2,924 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 1.59% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 92,005 91,564 90,664 89,699 85,568 92,203 92,733 -0.53%
  QoQ % 0.48% 0.99% 1.07% 4.83% -7.20% -0.57% -
  Horiz. % 99.21% 98.74% 97.77% 96.73% 92.27% 99.43% 100.00%
NOSH 657,179 654,035 647,600 689,999 658,219 658,593 713,333 -5.33%
  QoQ % 0.48% 0.99% -6.14% 4.83% -0.06% -7.67% -
  Horiz. % 92.13% 91.69% 90.79% 96.73% 92.27% 92.33% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.39 % 25.95 % 15.22 % 1.97 % -39.82 % 28.25 % 2.30 % 286.65%
  QoQ % -32.99% 70.50% 672.59% 104.95% -240.96% 1,128.26% -
  Horiz. % 756.09% 1,128.26% 661.74% 85.65% -1,731.30% 1,228.26% 100.00%
ROE 2.79 % 4.07 % 3.29 % -0.54 % -5.62 % 4.57 % 0.23 % 430.36%
  QoQ % -31.45% 23.71% 709.26% 90.39% -222.98% 1,886.96% -
  Horiz. % 1,213.04% 1,769.57% 1,430.43% -234.78% -2,443.48% 1,986.96% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.31 2.93 3.54 3.06 3.26 2.80 2.73 13.74%
  QoQ % 12.97% -17.23% 15.69% -6.13% 16.43% 2.56% -
  Horiz. % 121.25% 107.33% 129.67% 112.09% 119.41% 102.56% 100.00%
EPS 0.39 0.57 0.45 -0.07 -0.73 0.64 0.03 455.48%
  QoQ % -31.58% 26.67% 742.86% 90.41% -214.06% 2,033.33% -
  Horiz. % 1,300.00% 1,900.00% 1,500.00% -233.33% -2,433.33% 2,133.33% 100.00%
DPS 0.00 0.00 0.10 0.00 0.41 0.00 0.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.39% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 5.08%
  QoQ % 0.00% 0.00% 7.69% 0.00% -7.14% 7.69% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.31 2.92 3.49 3.21 3.26 2.80 2.96 7.76%
  QoQ % 13.36% -16.33% 8.72% -1.53% 16.43% -5.41% -
  Horiz. % 111.82% 98.65% 117.91% 108.45% 110.14% 94.59% 100.00%
EPS 0.39 0.57 0.45 -0.07 -0.73 0.64 0.03 455.48%
  QoQ % -31.58% 26.67% 742.86% 90.41% -214.06% 2,033.33% -
  Horiz. % 1,300.00% 1,900.00% 1,500.00% -233.33% -2,433.33% 2,133.33% 100.00%
DPS 0.00 0.00 0.10 0.00 0.41 0.00 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 22.73% 0.00% 93.18% 0.00% 100.00%
NAPS 0.1398 0.1392 0.1378 0.1363 0.1300 0.1401 0.1409 -0.52%
  QoQ % 0.43% 1.02% 1.10% 4.85% -7.21% -0.57% -
  Horiz. % 99.22% 98.79% 97.80% 96.74% 92.26% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 -
P/RPS 6.95 8.52 7.90 7.51 7.67 10.02 9.90 -21.06%
  QoQ % -18.43% 7.85% 5.19% -2.09% -23.45% 1.21% -
  Horiz. % 70.20% 86.06% 79.80% 75.86% 77.47% 101.21% 100.00%
P/EPS 58.97 43.86 60.75 -328.57 -34.25 43.75 900.00 -83.83%
  QoQ % 34.45% -27.80% 118.49% -859.33% -178.29% -95.14% -
  Horiz. % 6.55% 4.87% 6.75% -36.51% -3.81% 4.86% 100.00%
EY 1.70 2.28 1.65 -0.30 -2.92 2.29 0.11 523.57%
  QoQ % -25.44% 38.18% 650.00% 89.73% -227.51% 1,981.82% -
  Horiz. % 1,545.45% 2,072.73% 1,500.00% -272.73% -2,654.55% 2,081.82% 100.00%
DY 0.00 0.00 0.36 0.00 1.64 0.00 1.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 23.68% 0.00% 107.89% 0.00% 100.00%
P/NAPS 1.64 1.79 2.00 1.77 1.92 2.00 2.08 -14.69%
  QoQ % -8.38% -10.50% 12.99% -7.81% -4.00% -3.85% -
  Horiz. % 78.85% 86.06% 96.15% 85.10% 92.31% 96.15% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 -
Price 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 -
P/RPS 5.13 8.52 7.34 9.79 7.06 8.94 10.27 -37.12%
  QoQ % -39.79% 16.08% -25.03% 38.67% -21.03% -12.95% -
  Horiz. % 49.95% 82.96% 71.47% 95.33% 68.74% 87.05% 100.00%
P/EPS 43.59 43.86 56.41 -428.57 -31.51 39.06 933.33 -87.10%
  QoQ % -0.62% -22.25% 113.16% -1,260.11% -180.67% -95.81% -
  Horiz. % 4.67% 4.70% 6.04% -45.92% -3.38% 4.19% 100.00%
EY 2.29 2.28 1.77 -0.23 -3.17 2.56 0.11 660.99%
  QoQ % 0.44% 28.81% 869.57% 92.74% -223.83% 2,227.27% -
  Horiz. % 2,081.82% 2,072.73% 1,609.09% -209.09% -2,881.82% 2,327.27% 100.00%
DY 0.00 0.00 0.38 0.00 1.78 0.00 1.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 26.03% 0.00% 121.92% 0.00% 100.00%
P/NAPS 1.21 1.79 1.86 2.31 1.77 1.79 2.15 -31.91%
  QoQ % -32.40% -3.76% -19.48% 30.51% -1.12% -16.74% -
  Horiz. % 56.28% 83.26% 86.51% 107.44% 82.33% 83.26% 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
 

424  201  541  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.20-0.03 
 HSI-C3W 0.385+0.05 
 HIBISCS 1.08+0.03 
 VS 0.975+0.045 
 ARMADA 0.22+0.005 
 KNM 0.11+0.005 
 HSI-H6F 0.415-0.035 
 HSI-C3V 0.135+0.015 

SPONSORED POSTS

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