Highlights

[PICORP] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -121.64%    YoY -     -127.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 17,243 24,713 23,437 22,872 24,972 21,761 19,191 -6.87%
  QoQ % -30.23% 5.44% 2.47% -8.41% 14.76% 13.39% -
  Horiz. % 89.85% 128.77% 122.12% 119.18% 130.12% 113.39% 100.00%
PBT -2,006 6,562 7,489 3,267 6,658 5,764 6,894 -
  QoQ % -130.57% -12.38% 129.23% -50.93% 15.51% -16.39% -
  Horiz. % -29.10% 95.18% 108.63% 47.39% 96.58% 83.61% 100.00%
Tax -1,269 -1,905 -2,102 -2,108 -1,666 -1,980 -1,914 -23.91%
  QoQ % 33.39% 9.37% 0.28% -26.53% 15.86% -3.45% -
  Horiz. % 66.30% 99.53% 109.82% 110.14% 87.04% 103.45% 100.00%
NP -3,275 4,657 5,387 1,159 4,992 3,784 4,980 -
  QoQ % -170.32% -13.55% 364.80% -76.78% 31.92% -24.02% -
  Horiz. % -65.76% 93.51% 108.17% 23.27% 100.24% 75.98% 100.00%
NP to SH -3,583 3,202 3,994 -807 3,729 2,563 3,728 -
  QoQ % -211.90% -19.83% 594.92% -121.64% 45.49% -31.25% -
  Horiz. % -96.11% 85.89% 107.14% -21.65% 100.03% 68.75% 100.00%
Tax Rate - % 29.03 % 28.07 % 64.52 % 25.02 % 34.35 % 27.76 % -
  QoQ % 0.00% 3.42% -56.49% 157.87% -27.16% 23.74% -
  Horiz. % 0.00% 104.57% 101.12% 232.42% 90.13% 123.74% 100.00%
Total Cost 20,518 20,056 18,050 21,713 19,980 17,977 14,211 27.66%
  QoQ % 2.30% 11.11% -16.87% 8.67% 11.14% 26.50% -
  Horiz. % 144.38% 141.13% 127.01% 152.79% 140.60% 126.50% 100.00%
Net Worth 99,527 104,555 98,213 100,875 98,684 92,005 91,564 5.70%
  QoQ % -4.81% 6.46% -2.64% 2.22% 7.26% 0.48% -
  Horiz. % 108.70% 114.19% 107.26% 110.17% 107.78% 100.48% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,102 3,355 - - -
  QoQ % 0.00% 0.00% 0.00% 22.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 122.26% 100.00% - -
Div Payout % - % - % - % - % 89.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 99,527 104,555 98,213 100,875 98,684 92,005 91,564 5.70%
  QoQ % -4.81% 6.46% -2.64% 2.22% 7.26% 0.48% -
  Horiz. % 108.70% 114.19% 107.26% 110.17% 107.78% 100.48% 100.00%
NOSH 663,518 653,469 654,754 672,500 657,894 657,179 654,035 0.96%
  QoQ % 1.54% -0.20% -2.64% 2.22% 0.11% 0.48% -
  Horiz. % 101.45% 99.91% 100.11% 102.82% 100.59% 100.48% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -18.99 % 18.84 % 22.99 % 5.07 % 19.99 % 17.39 % 25.95 % -
  QoQ % -200.80% -18.05% 353.45% -74.64% 14.95% -32.99% -
  Horiz. % -73.18% 72.60% 88.59% 19.54% 77.03% 67.01% 100.00%
ROE -3.60 % 3.06 % 4.07 % -0.80 % 3.78 % 2.79 % 4.07 % -
  QoQ % -217.65% -24.82% 608.75% -121.16% 35.48% -31.45% -
  Horiz. % -88.45% 75.18% 100.00% -19.66% 92.87% 68.55% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.60 3.78 3.58 3.40 3.80 3.31 2.93 -7.64%
  QoQ % -31.22% 5.59% 5.29% -10.53% 14.80% 12.97% -
  Horiz. % 88.74% 129.01% 122.18% 116.04% 129.69% 112.97% 100.00%
EPS -0.54 0.49 0.61 -0.12 0.57 0.39 0.57 -
  QoQ % -210.20% -19.67% 608.33% -121.05% 46.15% -31.58% -
  Horiz. % -94.74% 85.96% 107.02% -21.05% 100.00% 68.42% 100.00%
DPS 0.00 0.00 0.00 0.61 0.51 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 119.61% 100.00% - -
NAPS 0.1500 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 4.69%
  QoQ % -6.25% 6.67% 0.00% 0.00% 7.14% 0.00% -
  Horiz. % 107.14% 114.29% 107.14% 107.14% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.62 3.76 3.56 3.48 3.80 3.31 2.92 -6.95%
  QoQ % -30.32% 5.62% 2.30% -8.42% 14.80% 13.36% -
  Horiz. % 89.73% 128.77% 121.92% 119.18% 130.14% 113.36% 100.00%
EPS -0.54 0.49 0.61 -0.12 0.57 0.39 0.57 -
  QoQ % -210.20% -19.67% 608.33% -121.05% 46.15% -31.58% -
  Horiz. % -94.74% 85.96% 107.02% -21.05% 100.00% 68.42% 100.00%
DPS 0.00 0.00 0.00 0.62 0.51 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 21.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 121.57% 100.00% - -
NAPS 0.1513 0.1589 0.1493 0.1533 0.1500 0.1398 0.1392 5.70%
  QoQ % -4.78% 6.43% -2.61% 2.20% 7.30% 0.43% -
  Horiz. % 108.69% 114.15% 107.26% 110.13% 107.76% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1700 0.1700 0.2000 0.2200 0.1800 0.2300 0.2500 -
P/RPS 6.54 4.50 5.59 6.47 4.74 6.95 8.52 -16.12%
  QoQ % 45.33% -19.50% -13.60% 36.50% -31.80% -18.43% -
  Horiz. % 76.76% 52.82% 65.61% 75.94% 55.63% 81.57% 100.00%
P/EPS -31.48 34.69 32.79 -183.33 31.76 58.97 43.86 -
  QoQ % -190.75% 5.79% 117.89% -677.24% -46.14% 34.45% -
  Horiz. % -71.77% 79.09% 74.76% -417.99% 72.41% 134.45% 100.00%
EY -3.18 2.88 3.05 -0.55 3.15 1.70 2.28 -
  QoQ % -210.42% -5.57% 654.55% -117.46% 85.29% -25.44% -
  Horiz. % -139.47% 126.32% 133.77% -24.12% 138.16% 74.56% 100.00%
DY 0.00 0.00 0.00 2.77 2.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -2.12% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.88% 100.00% - -
P/NAPS 1.13 1.06 1.33 1.47 1.20 1.64 1.79 -26.35%
  QoQ % 6.60% -20.30% -9.52% 22.50% -26.83% -8.38% -
  Horiz. % 63.13% 59.22% 74.30% 82.12% 67.04% 91.62% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 -
Price 0.1600 0.1700 0.1800 0.2200 0.2200 0.1700 0.2500 -
P/RPS 6.16 4.50 5.03 6.47 5.80 5.13 8.52 -19.40%
  QoQ % 36.89% -10.54% -22.26% 11.55% 13.06% -39.79% -
  Horiz. % 72.30% 52.82% 59.04% 75.94% 68.08% 60.21% 100.00%
P/EPS -29.63 34.69 29.51 -183.33 38.81 43.59 43.86 -
  QoQ % -185.41% 17.55% 116.10% -572.38% -10.97% -0.62% -
  Horiz. % -67.56% 79.09% 67.28% -417.99% 88.49% 99.38% 100.00%
EY -3.38 2.88 3.39 -0.55 2.58 2.29 2.28 -
  QoQ % -217.36% -15.04% 716.36% -121.32% 12.66% 0.44% -
  Horiz. % -148.25% 126.32% 148.68% -24.12% 113.16% 100.44% 100.00%
DY 0.00 0.00 0.00 2.77 2.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19.40% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 119.40% 100.00% - -
P/NAPS 1.07 1.06 1.20 1.47 1.47 1.21 1.79 -28.97%
  QoQ % 0.94% -11.67% -18.37% 0.00% 21.49% -32.40% -
  Horiz. % 59.78% 59.22% 67.04% 82.12% 82.12% 67.60% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers