Highlights

[PICORP] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     718.01%    YoY -     1,294.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 24,972 21,761 19,191 22,947 21,136 21,456 18,412 22.51%
  QoQ % 14.76% 13.39% -16.37% 8.57% -1.49% 16.53% -
  Horiz. % 135.63% 118.19% 104.23% 124.63% 114.79% 116.53% 100.00%
PBT 6,658 5,764 6,894 5,219 2,242 -6,939 6,722 -0.64%
  QoQ % 15.51% -16.39% 32.09% 132.78% 132.31% -203.23% -
  Horiz. % 99.05% 85.75% 102.56% 77.64% 33.35% -103.23% 100.00%
Tax -1,666 -1,980 -1,914 -1,727 -1,826 -1,605 -1,521 6.25%
  QoQ % 15.86% -3.45% -10.83% 5.42% -13.77% -5.52% -
  Horiz. % 109.53% 130.18% 125.84% 113.54% 120.05% 105.52% 100.00%
NP 4,992 3,784 4,980 3,492 416 -8,544 5,201 -2.69%
  QoQ % 31.92% -24.02% 42.61% 739.42% 104.87% -264.28% -
  Horiz. % 95.98% 72.76% 95.75% 67.14% 8.00% -164.28% 100.00%
NP to SH 3,729 2,563 3,728 2,985 -483 -4,805 4,215 -7.84%
  QoQ % 45.49% -31.25% 24.89% 718.01% 89.95% -214.00% -
  Horiz. % 88.47% 60.81% 88.45% 70.82% -11.46% -114.00% 100.00%
Tax Rate 25.02 % 34.35 % 27.76 % 33.09 % 81.45 % - % 22.63 % 6.92%
  QoQ % -27.16% 23.74% -16.11% -59.37% 0.00% 0.00% -
  Horiz. % 110.56% 151.79% 122.67% 146.22% 359.92% 0.00% 100.00%
Total Cost 19,980 17,977 14,211 19,455 20,720 30,000 13,211 31.72%
  QoQ % 11.14% 26.50% -26.95% -6.11% -30.93% 127.08% -
  Horiz. % 151.24% 136.08% 107.57% 147.26% 156.84% 227.08% 100.00%
Net Worth 98,684 92,005 91,564 90,664 89,699 85,568 92,203 4.63%
  QoQ % 7.26% 0.48% 0.99% 1.07% 4.83% -7.20% -
  Horiz. % 107.03% 99.79% 99.31% 98.33% 97.29% 92.80% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,355 - - 647 - 2,698 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.33% 0.00% 0.00% 24.00% 0.00% 100.00% -
Div Payout % 89.98 % - % - % 21.70 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 414.65% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,684 92,005 91,564 90,664 89,699 85,568 92,203 4.63%
  QoQ % 7.26% 0.48% 0.99% 1.07% 4.83% -7.20% -
  Horiz. % 107.03% 99.79% 99.31% 98.33% 97.29% 92.80% 100.00%
NOSH 657,894 657,179 654,035 647,600 689,999 658,219 658,593 -0.07%
  QoQ % 0.11% 0.48% 0.99% -6.14% 4.83% -0.06% -
  Horiz. % 99.89% 99.79% 99.31% 98.33% 104.77% 99.94% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.99 % 17.39 % 25.95 % 15.22 % 1.97 % -39.82 % 28.25 % -20.58%
  QoQ % 14.95% -32.99% 70.50% 672.59% 104.95% -240.96% -
  Horiz. % 70.76% 61.56% 91.86% 53.88% 6.97% -140.96% 100.00%
ROE 3.78 % 2.79 % 4.07 % 3.29 % -0.54 % -5.62 % 4.57 % -11.87%
  QoQ % 35.48% -31.45% 23.71% 709.26% 90.39% -222.98% -
  Horiz. % 82.71% 61.05% 89.06% 71.99% -11.82% -122.98% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.80 3.31 2.93 3.54 3.06 3.26 2.80 22.56%
  QoQ % 14.80% 12.97% -17.23% 15.69% -6.13% 16.43% -
  Horiz. % 135.71% 118.21% 104.64% 126.43% 109.29% 116.43% 100.00%
EPS 0.57 0.39 0.57 0.45 -0.07 -0.73 0.64 -7.42%
  QoQ % 46.15% -31.58% 26.67% 742.86% 90.41% -214.06% -
  Horiz. % 89.06% 60.94% 89.06% 70.31% -10.94% -114.06% 100.00%
DPS 0.51 0.00 0.00 0.10 0.00 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.39% 0.00% 0.00% 24.39% 0.00% 100.00% -
NAPS 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 4.70%
  QoQ % 7.14% 0.00% 0.00% 7.69% 0.00% -7.14% -
  Horiz. % 107.14% 100.00% 100.00% 100.00% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.80 3.31 2.92 3.49 3.21 3.26 2.80 22.56%
  QoQ % 14.80% 13.36% -16.33% 8.72% -1.53% 16.43% -
  Horiz. % 135.71% 118.21% 104.29% 124.64% 114.64% 116.43% 100.00%
EPS 0.57 0.39 0.57 0.45 -0.07 -0.73 0.64 -7.42%
  QoQ % 46.15% -31.58% 26.67% 742.86% 90.41% -214.06% -
  Horiz. % 89.06% 60.94% 89.06% 70.31% -10.94% -114.06% 100.00%
DPS 0.51 0.00 0.00 0.10 0.00 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.39% 0.00% 0.00% 24.39% 0.00% 100.00% -
NAPS 0.1500 0.1398 0.1392 0.1378 0.1363 0.1300 0.1401 4.65%
  QoQ % 7.30% 0.43% 1.02% 1.10% 4.85% -7.21% -
  Horiz. % 107.07% 99.79% 99.36% 98.36% 97.29% 92.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 -
P/RPS 4.74 6.95 8.52 7.90 7.51 7.67 10.02 -39.26%
  QoQ % -31.80% -18.43% 7.85% 5.19% -2.09% -23.45% -
  Horiz. % 47.31% 69.36% 85.03% 78.84% 74.95% 76.55% 100.00%
P/EPS 31.76 58.97 43.86 60.75 -328.57 -34.25 43.75 -19.21%
  QoQ % -46.14% 34.45% -27.80% 118.49% -859.33% -178.29% -
  Horiz. % 72.59% 134.79% 100.25% 138.86% -751.02% -78.29% 100.00%
EY 3.15 1.70 2.28 1.65 -0.30 -2.92 2.29 23.66%
  QoQ % 85.29% -25.44% 38.18% 650.00% 89.73% -227.51% -
  Horiz. % 137.55% 74.24% 99.56% 72.05% -13.10% -127.51% 100.00%
DY 2.83 0.00 0.00 0.36 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 172.56% 0.00% 0.00% 21.95% 0.00% 100.00% -
P/NAPS 1.20 1.64 1.79 2.00 1.77 1.92 2.00 -28.84%
  QoQ % -26.83% -8.38% -10.50% 12.99% -7.81% -4.00% -
  Horiz. % 60.00% 82.00% 89.50% 100.00% 88.50% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 -
Price 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 -
P/RPS 5.80 5.13 8.52 7.34 9.79 7.06 8.94 -25.04%
  QoQ % 13.06% -39.79% 16.08% -25.03% 38.67% -21.03% -
  Horiz. % 64.88% 57.38% 95.30% 82.10% 109.51% 78.97% 100.00%
P/EPS 38.81 43.59 43.86 56.41 -428.57 -31.51 39.06 -0.43%
  QoQ % -10.97% -0.62% -22.25% 113.16% -1,260.11% -180.67% -
  Horiz. % 99.36% 111.60% 112.29% 144.42% -1,097.21% -80.67% 100.00%
EY 2.58 2.29 2.28 1.77 -0.23 -3.17 2.56 0.52%
  QoQ % 12.66% 0.44% 28.81% 869.57% 92.74% -223.83% -
  Horiz. % 100.78% 89.45% 89.06% 69.14% -8.98% -123.83% 100.00%
DY 2.32 0.00 0.00 0.38 0.00 1.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.34% 0.00% 0.00% 21.35% 0.00% 100.00% -
P/NAPS 1.47 1.21 1.79 1.86 2.31 1.77 1.79 -12.29%
  QoQ % 21.49% -32.40% -3.76% -19.48% 30.51% -1.12% -
  Horiz. % 82.12% 67.60% 100.00% 103.91% 129.05% 98.88% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers