Highlights

[PICORP] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     147.98%    YoY -     313.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,613 22,154 23,099 23,736 17,243 24,713 23,437 3.31%
  QoQ % 11.10% -4.09% -2.68% 37.66% -30.23% 5.44% -
  Horiz. % 105.02% 94.53% 98.56% 101.28% 73.57% 105.44% 100.00%
PBT 7,263 7,051 9,138 4,595 -2,006 6,562 7,489 -2.02%
  QoQ % 3.01% -22.84% 98.87% 329.06% -130.57% -12.38% -
  Horiz. % 96.98% 94.15% 122.02% 61.36% -26.79% 87.62% 100.00%
Tax -2,278 -1,629 -1,556 -1,779 -1,269 -1,905 -2,102 5.50%
  QoQ % -39.84% -4.69% 12.54% -40.19% 33.39% 9.37% -
  Horiz. % 108.37% 77.50% 74.02% 84.63% 60.37% 90.63% 100.00%
NP 4,985 5,422 7,582 2,816 -3,275 4,657 5,387 -5.03%
  QoQ % -8.06% -28.49% 169.25% 185.98% -170.32% -13.55% -
  Horiz. % 92.54% 100.65% 140.75% 52.27% -60.79% 86.45% 100.00%
NP to SH 3,331 3,543 4,880 1,719 -3,583 3,202 3,994 -11.39%
  QoQ % -5.98% -27.40% 183.89% 147.98% -211.90% -19.83% -
  Horiz. % 83.40% 88.71% 122.18% 43.04% -89.71% 80.17% 100.00%
Tax Rate 31.36 % 23.10 % 17.03 % 38.72 % - % 29.03 % 28.07 % 7.66%
  QoQ % 35.76% 35.64% -56.02% 0.00% 0.00% 3.42% -
  Horiz. % 111.72% 82.29% 60.67% 137.94% 0.00% 103.42% 100.00%
Total Cost 19,628 16,732 15,517 20,920 20,518 20,056 18,050 5.74%
  QoQ % 17.31% 7.83% -25.83% 1.96% 2.30% 11.11% -
  Horiz. % 108.74% 92.70% 85.97% 115.90% 113.67% 111.11% 100.00%
Net Worth 104,501 111,538 105,513 99,173 99,527 104,555 98,213 4.22%
  QoQ % -6.31% 5.71% 6.39% -0.36% -4.81% 6.46% -
  Horiz. % 106.40% 113.57% 107.43% 100.98% 101.34% 106.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,918 8,923 - 5,024 - - - -
  QoQ % -56.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.99% 177.58% 0.00% 100.00% - - -
Div Payout % 117.65 % 251.85 % - % 292.31 % - % - % - % -
  QoQ % -53.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.25% 86.16% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 104,501 111,538 105,513 99,173 99,527 104,555 98,213 4.22%
  QoQ % -6.31% 5.71% 6.39% -0.36% -4.81% 6.46% -
  Horiz. % 106.40% 113.57% 107.43% 100.98% 101.34% 106.46% 100.00%
NOSH 653,137 656,111 659,459 661,153 663,518 653,469 654,754 -0.16%
  QoQ % -0.45% -0.51% -0.26% -0.36% 1.54% -0.20% -
  Horiz. % 99.75% 100.21% 100.72% 100.98% 101.34% 99.80% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.25 % 24.47 % 32.82 % 11.86 % -18.99 % 18.84 % 22.99 % -8.11%
  QoQ % -17.25% -25.44% 176.73% 162.45% -200.80% -18.05% -
  Horiz. % 88.08% 106.44% 142.76% 51.59% -82.60% 81.95% 100.00%
ROE 3.19 % 3.18 % 4.63 % 1.73 % -3.60 % 3.06 % 4.07 % -14.98%
  QoQ % 0.31% -31.32% 167.63% 148.06% -217.65% -24.82% -
  Horiz. % 78.38% 78.13% 113.76% 42.51% -88.45% 75.18% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.77 3.38 3.50 3.59 2.60 3.78 3.58 3.50%
  QoQ % 11.54% -3.43% -2.51% 38.08% -31.22% 5.59% -
  Horiz. % 105.31% 94.41% 97.77% 100.28% 72.63% 105.59% 100.00%
EPS 0.51 0.54 0.74 0.26 -0.54 0.49 0.61 -11.24%
  QoQ % -5.56% -27.03% 184.62% 148.15% -210.20% -19.67% -
  Horiz. % 83.61% 88.52% 121.31% 42.62% -88.52% 80.33% 100.00%
DPS 0.60 1.36 0.00 0.76 0.00 0.00 0.00 -
  QoQ % -55.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.95% 178.95% 0.00% 100.00% - - -
NAPS 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 0.1500 4.39%
  QoQ % -5.88% 6.25% 6.67% 0.00% -6.25% 6.67% -
  Horiz. % 106.67% 113.33% 106.67% 100.00% 100.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.74 3.37 3.51 3.61 2.62 3.76 3.56 3.34%
  QoQ % 10.98% -3.99% -2.77% 37.79% -30.32% 5.62% -
  Horiz. % 105.06% 94.66% 98.60% 101.40% 73.60% 105.62% 100.00%
EPS 0.51 0.54 0.74 0.26 -0.54 0.49 0.61 -11.24%
  QoQ % -5.56% -27.03% 184.62% 148.15% -210.20% -19.67% -
  Horiz. % 83.61% 88.52% 121.31% 42.62% -88.52% 80.33% 100.00%
DPS 0.60 1.36 0.00 0.76 0.00 0.00 0.00 -
  QoQ % -55.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.95% 178.95% 0.00% 100.00% - - -
NAPS 0.1588 0.1695 0.1604 0.1507 0.1513 0.1589 0.1493 4.19%
  QoQ % -6.31% 5.67% 6.44% -0.40% -4.78% 6.43% -
  Horiz. % 106.36% 113.53% 107.43% 100.94% 101.34% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 0.2000 -
P/RPS 3.85 4.15 4.14 4.46 6.54 4.50 5.59 -21.99%
  QoQ % -7.23% 0.24% -7.17% -31.80% 45.33% -19.50% -
  Horiz. % 68.87% 74.24% 74.06% 79.79% 116.99% 80.50% 100.00%
P/EPS 28.43 25.93 19.59 61.54 -31.48 34.69 32.79 -9.07%
  QoQ % 9.64% 32.36% -68.17% 295.49% -190.75% 5.79% -
  Horiz. % 86.70% 79.08% 59.74% 187.68% -96.00% 105.79% 100.00%
EY 3.52 3.86 5.10 1.63 -3.18 2.88 3.05 10.02%
  QoQ % -8.81% -24.31% 212.88% 151.26% -210.42% -5.57% -
  Horiz. % 115.41% 126.56% 167.21% 53.44% -104.26% 94.43% 100.00%
DY 4.14 9.71 0.00 4.75 0.00 0.00 0.00 -
  QoQ % -57.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.16% 204.42% 0.00% 100.00% - - -
P/NAPS 0.91 0.82 0.91 1.07 1.13 1.06 1.33 -22.33%
  QoQ % 10.98% -9.89% -14.95% -5.31% 6.60% -20.30% -
  Horiz. % 68.42% 61.65% 68.42% 80.45% 84.96% 79.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 0.1800 -
P/RPS 4.64 4.15 4.57 3.76 6.16 4.50 5.03 -5.23%
  QoQ % 11.81% -9.19% 21.54% -38.96% 36.89% -10.54% -
  Horiz. % 92.25% 82.50% 90.85% 74.75% 122.47% 89.46% 100.00%
P/EPS 34.31 25.93 21.62 51.92 -29.63 34.69 29.51 10.56%
  QoQ % 32.32% 19.94% -58.36% 275.23% -185.41% 17.55% -
  Horiz. % 116.27% 87.87% 73.26% 175.94% -100.41% 117.55% 100.00%
EY 2.91 3.86 4.63 1.93 -3.38 2.88 3.39 -9.67%
  QoQ % -24.61% -16.63% 139.90% 157.10% -217.36% -15.04% -
  Horiz. % 85.84% 113.86% 136.58% 56.93% -99.71% 84.96% 100.00%
DY 3.43 9.71 0.00 5.63 0.00 0.00 0.00 -
  QoQ % -64.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.92% 172.47% 0.00% 100.00% - - -
P/NAPS 1.09 0.82 1.00 0.90 1.07 1.06 1.20 -6.20%
  QoQ % 32.93% -18.00% 11.11% -15.89% 0.94% -11.67% -
  Horiz. % 90.83% 68.33% 83.33% 75.00% 89.17% 88.33% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers