Highlights

[PICORP] QoQ Quarter Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -10.44%    YoY -     10.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 18,595 15,848 14,895 15,308 15,927 15,148 13,575 23.27%
  QoQ % 17.33% 6.40% -2.70% -3.89% 5.14% 11.59% -
  Horiz. % 136.98% 116.74% 109.72% 112.77% 117.33% 111.59% 100.00%
PBT 6,594 4,169 5,899 6,045 6,224 5,841 5,592 11.58%
  QoQ % 58.17% -29.33% -2.42% -2.88% 6.56% 4.45% -
  Horiz. % 117.92% 74.55% 105.49% 108.10% 111.30% 104.45% 100.00%
Tax -2,430 -1,495 -1,652 -2,791 -1,594 -1,515 -1,483 38.86%
  QoQ % -62.54% 9.50% 40.81% -75.09% -5.21% -2.16% -
  Horiz. % 163.86% 100.81% 111.40% 188.20% 107.48% 102.16% 100.00%
NP 4,164 2,674 4,247 3,254 4,630 4,326 4,109 0.89%
  QoQ % 55.72% -37.04% 30.52% -29.72% 7.03% 5.28% -
  Horiz. % 101.34% 65.08% 103.36% 79.19% 112.68% 105.28% 100.00%
NP to SH 3,308 2,143 3,207 2,984 3,332 3,270 3,158 3.13%
  QoQ % 54.36% -33.18% 7.47% -10.44% 1.90% 3.55% -
  Horiz. % 104.75% 67.86% 101.55% 94.49% 105.51% 103.55% 100.00%
Tax Rate 36.85 % 35.86 % 28.00 % 46.17 % 25.61 % 25.94 % 26.52 % 24.45%
  QoQ % 2.76% 28.07% -39.35% 80.28% -1.27% -2.19% -
  Horiz. % 138.95% 135.22% 105.58% 174.10% 96.57% 97.81% 100.00%
Total Cost 14,431 13,174 10,648 12,054 11,297 10,822 9,466 32.36%
  QoQ % 9.54% 23.72% -11.66% 6.70% 4.39% 14.32% -
  Horiz. % 152.45% 139.17% 112.49% 127.34% 119.34% 114.32% 100.00%
Net Worth 79,391 77,927 85,083 76,247 74,358 74,232 74,250 4.55%
  QoQ % 1.88% -8.41% 11.59% 2.54% 0.17% -0.02% -
  Horiz. % 106.92% 104.95% 114.59% 102.69% 100.14% 99.98% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,311 4,712 677 3,529 3,523 - -
  QoQ % 0.00% -29.72% 595.29% -80.80% 0.17% 0.00% -
  Horiz. % 0.00% 93.99% 133.73% 19.23% 100.17% 100.00% -
Div Payout % - % 154.55 % 146.94 % 22.71 % 105.93 % 107.76 % - % -
  QoQ % 0.00% 5.18% 547.03% -78.56% -1.70% 0.00% -
  Horiz. % 0.00% 143.42% 136.36% 21.07% 98.30% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 79,391 77,927 85,083 76,247 74,358 74,232 74,250 4.55%
  QoQ % 1.88% -8.41% 11.59% 2.54% 0.17% -0.02% -
  Horiz. % 106.92% 104.95% 114.59% 102.69% 100.14% 99.98% 100.00%
NOSH 661,600 649,393 654,489 94,132 94,124 93,965 93,988 265.99%
  QoQ % 1.88% -0.78% 595.29% 0.01% 0.17% -0.02% -
  Horiz. % 703.92% 690.93% 696.35% 100.15% 100.14% 99.98% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.39 % 16.87 % 28.51 % 21.26 % 29.07 % 28.56 % 30.27 % -18.17%
  QoQ % 32.72% -40.83% 34.10% -26.87% 1.79% -5.65% -
  Horiz. % 73.97% 55.73% 94.19% 70.23% 96.04% 94.35% 100.00%
ROE 4.17 % 2.75 % 3.77 % 3.91 % 4.48 % 4.41 % 4.25 % -1.26%
  QoQ % 51.64% -27.06% -3.58% -12.72% 1.59% 3.76% -
  Horiz. % 98.12% 64.71% 88.71% 92.00% 105.41% 103.76% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.81 2.44 2.28 16.26 16.92 16.12 14.44 -66.32%
  QoQ % 15.16% 7.02% -85.98% -3.90% 4.96% 11.63% -
  Horiz. % 19.46% 16.90% 15.79% 112.60% 117.17% 111.63% 100.00%
EPS 0.50 0.33 0.49 3.17 3.54 3.48 3.36 -71.82%
  QoQ % 51.52% -32.65% -84.54% -10.45% 1.72% 3.57% -
  Horiz. % 14.88% 9.82% 14.58% 94.35% 105.36% 103.57% 100.00%
DPS 0.00 0.51 0.72 0.72 3.75 3.75 0.00 -
  QoQ % 0.00% -29.17% 0.00% -80.80% 0.00% 0.00% -
  Horiz. % 0.00% 13.60% 19.20% 19.20% 100.00% 100.00% -
NAPS 0.1200 0.1200 0.1300 0.8100 0.7900 0.7900 0.7900 -71.43%
  QoQ % 0.00% -7.69% -83.95% 2.53% 0.00% 0.00% -
  Horiz. % 15.19% 15.19% 16.46% 102.53% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.83 2.41 2.26 2.33 2.42 2.30 2.06 23.51%
  QoQ % 17.43% 6.64% -3.00% -3.72% 5.22% 11.65% -
  Horiz. % 137.38% 116.99% 109.71% 113.11% 117.48% 111.65% 100.00%
EPS 0.50 0.33 0.49 0.45 0.51 0.50 0.48 2.75%
  QoQ % 51.52% -32.65% 8.89% -11.76% 2.00% 4.17% -
  Horiz. % 104.17% 68.75% 102.08% 93.75% 106.25% 104.17% 100.00%
DPS 0.00 0.50 0.72 0.10 0.54 0.54 0.00 -
  QoQ % 0.00% -30.56% 620.00% -81.48% 0.00% 0.00% -
  Horiz. % 0.00% 92.59% 133.33% 18.52% 100.00% 100.00% -
NAPS 0.1207 0.1184 0.1293 0.1159 0.1130 0.1128 0.1128 4.60%
  QoQ % 1.94% -8.43% 11.56% 2.57% 0.18% 0.00% -
  Horiz. % 107.00% 104.96% 114.63% 102.75% 100.18% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.5000 0.7100 0.5700 0.4100 0.4600 0.3600 0.2500 -
P/RPS 17.79 29.09 25.05 2.52 2.72 2.23 1.73 370.88%
  QoQ % -38.84% 16.13% 894.05% -7.35% 21.97% 28.90% -
  Horiz. % 1,028.32% 1,681.50% 1,447.98% 145.66% 157.23% 128.90% 100.00%
P/EPS 100.00 215.15 116.33 12.93 12.99 10.34 7.44 462.64%
  QoQ % -53.52% 84.95% 799.69% -0.46% 25.63% 38.98% -
  Horiz. % 1,344.09% 2,891.80% 1,563.58% 173.79% 174.60% 138.98% 100.00%
EY 1.00 0.46 0.86 7.73 7.70 9.67 13.44 -82.23%
  QoQ % 117.39% -46.51% -88.87% 0.39% -20.37% -28.05% -
  Horiz. % 7.44% 3.42% 6.40% 57.51% 57.29% 71.95% 100.00%
DY 0.00 0.72 1.26 1.76 8.15 10.42 0.00 -
  QoQ % 0.00% -42.86% -28.41% -78.40% -21.79% 0.00% -
  Horiz. % 0.00% 6.91% 12.09% 16.89% 78.21% 100.00% -
P/NAPS 4.17 5.92 4.38 0.51 0.58 0.46 0.32 451.18%
  QoQ % -29.56% 35.16% 758.82% -12.07% 26.09% 43.75% -
  Horiz. % 1,303.13% 1,850.00% 1,368.75% 159.38% 181.25% 143.75% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 -
Price 0.5000 0.5600 0.6900 0.5800 0.5300 0.4100 0.2400 -
P/RPS 17.79 22.95 30.32 3.57 3.13 2.54 1.66 383.99%
  QoQ % -22.48% -24.31% 749.30% 14.06% 23.23% 53.01% -
  Horiz. % 1,071.69% 1,382.53% 1,826.51% 215.06% 188.55% 153.01% 100.00%
P/EPS 100.00 169.70 140.82 18.30 14.97 11.78 7.14 478.25%
  QoQ % -41.07% 20.51% 669.51% 22.24% 27.08% 64.99% -
  Horiz. % 1,400.56% 2,376.75% 1,972.27% 256.30% 209.66% 164.99% 100.00%
EY 1.00 0.59 0.71 5.47 6.68 8.49 14.00 -82.70%
  QoQ % 69.49% -16.90% -87.02% -18.11% -21.32% -39.36% -
  Horiz. % 7.14% 4.21% 5.07% 39.07% 47.71% 60.64% 100.00%
DY 0.00 0.91 1.04 1.24 7.08 9.15 0.00 -
  QoQ % 0.00% -12.50% -16.13% -82.49% -22.62% 0.00% -
  Horiz. % 0.00% 9.95% 11.37% 13.55% 77.38% 100.00% -
P/NAPS 4.17 4.67 5.31 0.72 0.67 0.52 0.30 475.34%
  QoQ % -10.71% -12.05% 637.50% 7.46% 28.85% 73.33% -
  Horiz. % 1,390.00% 1,556.67% 1,770.00% 240.00% 223.33% 173.33% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers