Highlights

[PICORP] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -93.76%    YoY -     -95.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,136 21,456 18,412 19,449 20,358 17,201 17,822 12.03%
  QoQ % -1.49% 16.53% -5.33% -4.47% 18.35% -3.48% -
  Horiz. % 118.59% 120.39% 103.31% 109.13% 114.23% 96.52% 100.00%
PBT 2,242 -6,939 6,722 2,555 5,610 5,249 6,713 -51.83%
  QoQ % 132.31% -203.23% 163.09% -54.46% 6.88% -21.81% -
  Horiz. % 33.40% -103.37% 100.13% 38.06% 83.57% 78.19% 100.00%
Tax -1,826 -1,605 -1,521 -2,108 -1,117 -1,783 -1,534 12.31%
  QoQ % -13.77% -5.52% 27.85% -88.72% 37.35% -16.23% -
  Horiz. % 119.04% 104.63% 99.15% 137.42% 72.82% 116.23% 100.00%
NP 416 -8,544 5,201 447 4,493 3,466 5,179 -81.35%
  QoQ % 104.87% -264.28% 1,063.53% -90.05% 29.63% -33.08% -
  Horiz. % 8.03% -164.97% 100.42% 8.63% 86.75% 66.92% 100.00%
NP to SH -483 -4,805 4,215 214 3,430 2,584 3,987 -
  QoQ % 89.95% -214.00% 1,869.63% -93.76% 32.74% -35.19% -
  Horiz. % -12.11% -120.52% 105.72% 5.37% 86.03% 64.81% 100.00%
Tax Rate 81.45 % - % 22.63 % 82.50 % 19.91 % 33.97 % 22.85 % 133.17%
  QoQ % 0.00% 0.00% -72.57% 314.36% -41.39% 48.67% -
  Horiz. % 356.46% 0.00% 99.04% 361.05% 87.13% 148.67% 100.00%
Total Cost 20,720 30,000 13,211 19,002 15,865 13,735 12,643 38.96%
  QoQ % -30.93% 127.08% -30.48% 19.77% 15.51% 8.64% -
  Horiz. % 163.89% 237.29% 104.49% 150.30% 125.48% 108.64% 100.00%
Net Worth 89,699 85,568 92,203 92,733 85,749 86,133 84,968 3.68%
  QoQ % 4.83% -7.20% -0.57% 8.14% -0.45% 1.37% -
  Horiz. % 105.57% 100.71% 108.51% 109.14% 100.92% 101.37% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,698 - 2,924 - 3,644 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.06% 0.00% 80.26% 0.00% 100.00% -
Div Payout % - % - % - % 1,366.67 % - % 141.03 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 969.06% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,699 85,568 92,203 92,733 85,749 86,133 84,968 3.68%
  QoQ % 4.83% -7.20% -0.57% 8.14% -0.45% 1.37% -
  Horiz. % 105.57% 100.71% 108.51% 109.14% 100.92% 101.37% 100.00%
NOSH 689,999 658,219 658,593 713,333 659,615 662,564 653,606 3.68%
  QoQ % 4.83% -0.06% -7.67% 8.14% -0.45% 1.37% -
  Horiz. % 105.57% 100.71% 100.76% 109.14% 100.92% 101.37% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.97 % -39.82 % 28.25 % 2.30 % 22.07 % 20.15 % 29.06 % -83.35%
  QoQ % 104.95% -240.96% 1,128.26% -89.58% 9.53% -30.66% -
  Horiz. % 6.78% -137.03% 97.21% 7.91% 75.95% 69.34% 100.00%
ROE -0.54 % -5.62 % 4.57 % 0.23 % 4.00 % 3.00 % 4.69 % -
  QoQ % 90.39% -222.98% 1,886.96% -94.25% 33.33% -36.03% -
  Horiz. % -11.51% -119.83% 97.44% 4.90% 85.29% 63.97% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.06 3.26 2.80 2.73 3.09 2.60 2.73 7.90%
  QoQ % -6.13% 16.43% 2.56% -11.65% 18.85% -4.76% -
  Horiz. % 112.09% 119.41% 102.56% 100.00% 113.19% 95.24% 100.00%
EPS -0.07 -0.73 0.64 0.03 0.52 0.39 0.61 -
  QoQ % 90.41% -214.06% 2,033.33% -94.23% 33.33% -36.07% -
  Horiz. % -11.48% -119.67% 104.92% 4.92% 85.25% 63.93% 100.00%
DPS 0.00 0.41 0.00 0.41 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.55% 0.00% 74.55% 0.00% 100.00% -
NAPS 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 0.1300 -
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 107.69% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.21 3.26 2.80 2.96 3.09 2.61 2.71 11.94%
  QoQ % -1.53% 16.43% -5.41% -4.21% 18.39% -3.69% -
  Horiz. % 118.45% 120.30% 103.32% 109.23% 114.02% 96.31% 100.00%
EPS -0.07 -0.73 0.64 0.03 0.52 0.39 0.61 -
  QoQ % 90.41% -214.06% 2,033.33% -94.23% 33.33% -36.07% -
  Horiz. % -11.48% -119.67% 104.92% 4.92% 85.25% 63.93% 100.00%
DPS 0.00 0.41 0.00 0.44 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.55% 0.00% 80.00% 0.00% 100.00% -
NAPS 0.1363 0.1300 0.1401 0.1409 0.1303 0.1309 0.1291 3.68%
  QoQ % 4.85% -7.21% -0.57% 8.14% -0.46% 1.39% -
  Horiz. % 105.58% 100.70% 108.52% 109.14% 100.93% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 0.4700 -
P/RPS 7.51 7.67 10.02 9.90 10.37 13.87 17.24 -42.51%
  QoQ % -2.09% -23.45% 1.21% -4.53% -25.23% -19.55% -
  Horiz. % 43.56% 44.49% 58.12% 57.42% 60.15% 80.45% 100.00%
P/EPS -328.57 -34.25 43.75 900.00 61.54 92.31 77.05 -
  QoQ % -859.33% -178.29% -95.14% 1,362.46% -33.33% 19.81% -
  Horiz. % -426.44% -44.45% 56.78% 1,168.07% 79.87% 119.81% 100.00%
EY -0.30 -2.92 2.29 0.11 1.63 1.08 1.30 -
  QoQ % 89.73% -227.51% 1,981.82% -93.25% 50.93% -16.92% -
  Horiz. % -23.08% -224.62% 176.15% 8.46% 125.38% 83.08% 100.00%
DY 0.00 1.64 0.00 1.52 0.00 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.19% 0.00% 99.35% 0.00% 100.00% -
P/NAPS 1.77 1.92 2.00 2.08 2.46 2.77 3.62 -37.91%
  QoQ % -7.81% -4.00% -3.85% -15.45% -11.19% -23.48% -
  Horiz. % 48.90% 53.04% 55.25% 57.46% 67.96% 76.52% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 -
Price 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 0.4200 -
P/RPS 9.79 7.06 8.94 10.27 10.04 13.48 15.40 -26.05%
  QoQ % 38.67% -21.03% -12.95% 2.29% -25.52% -12.47% -
  Horiz. % 63.57% 45.84% 58.05% 66.69% 65.19% 87.53% 100.00%
P/EPS -428.57 -31.51 39.06 933.33 59.62 89.74 68.85 -
  QoQ % -1,260.11% -180.67% -95.81% 1,465.46% -33.56% 30.34% -
  Horiz. % -622.47% -45.77% 56.73% 1,355.60% 86.59% 130.34% 100.00%
EY -0.23 -3.17 2.56 0.11 1.68 1.11 1.45 -
  QoQ % 92.74% -223.83% 2,227.27% -93.45% 51.35% -23.45% -
  Horiz. % -15.86% -218.62% 176.55% 7.59% 115.86% 76.55% 100.00%
DY 0.00 1.78 0.00 1.46 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.38% 0.00% 92.99% 0.00% 100.00% -
P/NAPS 2.31 1.77 1.79 2.15 2.38 2.69 3.23 -20.01%
  QoQ % 30.51% -1.12% -16.74% -9.66% -11.52% -16.72% -
  Horiz. % 71.52% 54.80% 55.42% 66.56% 73.68% 83.28% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers