Highlights

[PICORP] QoQ Quarter Result on 2014-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -68.48%    YoY -     -66.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 18,341 20,718 19,922 21,153 21,535 21,490 19,811 -5.01%
  QoQ % -11.47% 4.00% -5.82% -1.77% 0.21% 8.48% -
  Horiz. % 92.58% 104.58% 100.56% 106.77% 108.70% 108.48% 100.00%
PBT 4,240 6,681 5,763 5,950 6,872 5,746 3,792 7.72%
  QoQ % -36.54% 15.93% -3.14% -13.42% 19.60% 51.53% -
  Horiz. % 111.81% 176.19% 151.98% 156.91% 181.22% 151.53% 100.00%
Tax -3,227 -2,293 -1,851 -2,384 -1,404 -2,291 -1,545 63.32%
  QoQ % -40.73% -23.88% 22.36% -69.80% 38.72% -48.28% -
  Horiz. % 208.87% 148.41% 119.81% 154.30% 90.87% 148.28% 100.00%
NP 1,013 4,388 3,912 3,566 5,468 3,455 2,247 -41.18%
  QoQ % -76.91% 12.17% 9.70% -34.78% 58.26% 53.76% -
  Horiz. % 45.08% 195.28% 174.10% 158.70% 243.35% 153.76% 100.00%
NP to SH -476 2,451 2,495 1,356 4,302 2,273 1,378 -
  QoQ % -119.42% -1.76% 84.00% -68.48% 89.27% 64.95% -
  Horiz. % -34.54% 177.87% 181.06% 98.40% 312.19% 164.95% 100.00%
Tax Rate 76.11 % 34.32 % 32.12 % 40.07 % 20.43 % 39.87 % 40.74 % 51.63%
  QoQ % 121.77% 6.85% -19.84% 96.13% -48.76% -2.14% -
  Horiz. % 186.82% 84.24% 78.84% 98.36% 50.15% 97.86% 100.00%
Total Cost 17,328 16,330 16,010 17,587 16,067 18,035 17,564 -0.90%
  QoQ % 6.11% 2.00% -8.97% 9.46% -10.91% 2.68% -
  Horiz. % 98.66% 92.97% 91.15% 100.13% 91.48% 102.68% 100.00%
Net Worth 0 119,237 111,618 110,603 112,513 110,402 111,552 -
  QoQ % 0.00% 6.83% 0.92% -1.70% 1.91% -1.03% -
  Horiz. % 0.00% 106.89% 100.06% 99.15% 100.86% 98.97% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 2,517 - - 4,037 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.35% 0.00% 0.00% 100.00% - -
Div Payout % - % 102.70 % - % - % 93.85 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.43% 0.00% 0.00% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 0 119,237 111,618 110,603 112,513 110,402 111,552 -
  QoQ % 0.00% 6.83% 0.92% -1.70% 1.91% -1.03% -
  Horiz. % 0.00% 106.89% 100.06% 99.15% 100.86% 98.97% 100.00%
NOSH 647,500 662,432 656,578 650,606 661,846 649,428 656,190 -0.88%
  QoQ % -2.25% 0.89% 0.92% -1.70% 1.91% -1.03% -
  Horiz. % 98.68% 100.95% 100.06% 99.15% 100.86% 98.97% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.52 % 21.18 % 19.64 % 16.86 % 25.39 % 16.08 % 11.34 % -38.09%
  QoQ % -73.94% 7.84% 16.49% -33.60% 57.90% 41.80% -
  Horiz. % 48.68% 186.77% 173.19% 148.68% 223.90% 141.80% 100.00%
ROE - % 2.06 % 2.24 % 1.23 % 3.82 % 2.06 % 1.24 % -
  QoQ % 0.00% -8.04% 82.11% -67.80% 85.44% 66.13% -
  Horiz. % 0.00% 166.13% 180.65% 99.19% 308.06% 166.13% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.83 3.13 3.03 3.25 3.25 3.31 3.02 -4.24%
  QoQ % -9.58% 3.30% -6.77% 0.00% -1.81% 9.60% -
  Horiz. % 93.71% 103.64% 100.33% 107.62% 107.62% 109.60% 100.00%
EPS -0.07 0.37 0.38 0.21 0.65 0.35 0.21 -
  QoQ % -118.92% -2.63% 80.95% -67.69% 85.71% 66.67% -
  Horiz. % -33.33% 176.19% 180.95% 100.00% 309.52% 166.67% 100.00%
DPS 0.00 0.38 0.00 0.00 0.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.30% 0.00% 0.00% 100.00% - -
NAPS 0.0000 0.1800 0.1700 0.1700 0.1700 0.1700 0.1700 -
  QoQ % 0.00% 5.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.88% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.79 3.15 3.03 3.21 3.27 3.27 3.01 -4.93%
  QoQ % -11.43% 3.96% -5.61% -1.83% 0.00% 8.64% -
  Horiz. % 92.69% 104.65% 100.66% 106.64% 108.64% 108.64% 100.00%
EPS -0.07 0.37 0.38 0.21 0.65 0.35 0.21 -
  QoQ % -118.92% -2.63% 80.95% -67.69% 85.71% 66.67% -
  Horiz. % -33.33% 176.19% 180.95% 100.00% 309.52% 166.67% 100.00%
DPS 0.00 0.38 0.00 0.00 0.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.30% 0.00% 0.00% 100.00% - -
NAPS 0.0000 0.1812 0.1696 0.1681 0.1710 0.1678 0.1695 -
  QoQ % 0.00% 6.84% 0.89% -1.70% 1.91% -1.00% -
  Horiz. % 0.00% 106.90% 100.06% 99.17% 100.88% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1950 0.2250 0.2300 0.2050 0.2200 0.2650 0.2850 -
P/RPS 6.88 7.19 7.58 6.31 6.76 8.01 9.44 -19.00%
  QoQ % -4.31% -5.15% 20.13% -6.66% -15.61% -15.15% -
  Horiz. % 72.88% 76.17% 80.30% 66.84% 71.61% 84.85% 100.00%
P/EPS -265.26 60.81 60.53 98.36 33.85 75.71 135.71 -
  QoQ % -536.21% 0.46% -38.46% 190.58% -55.29% -44.21% -
  Horiz. % -195.46% 44.81% 44.60% 72.48% 24.94% 55.79% 100.00%
EY -0.38 1.64 1.65 1.02 2.95 1.32 0.74 -
  QoQ % -123.17% -0.61% 61.76% -65.42% 123.48% 78.38% -
  Horiz. % -51.35% 221.62% 222.97% 137.84% 398.65% 178.38% 100.00%
DY 0.00 1.69 0.00 0.00 2.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.01% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 1.25 1.35 1.21 1.29 1.56 1.68 -
  QoQ % 0.00% -7.41% 11.57% -6.20% -17.31% -7.14% -
  Horiz. % 0.00% 74.40% 80.36% 72.02% 76.79% 92.86% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 -
Price 0.2050 0.1950 0.2350 0.2100 0.2050 0.2550 0.2850 -
P/RPS 7.24 6.23 7.75 6.46 6.30 7.71 9.44 -16.20%
  QoQ % 16.21% -19.61% 19.97% 2.54% -18.29% -18.33% -
  Horiz. % 76.69% 66.00% 82.10% 68.43% 66.74% 81.67% 100.00%
P/EPS -278.86 52.70 61.84 100.76 31.54 72.86 135.71 -
  QoQ % -629.15% -14.78% -38.63% 219.47% -56.71% -46.31% -
  Horiz. % -205.48% 38.83% 45.57% 74.25% 23.24% 53.69% 100.00%
EY -0.36 1.90 1.62 0.99 3.17 1.37 0.74 -
  QoQ % -118.95% 17.28% 63.64% -68.77% 131.39% 85.14% -
  Horiz. % -48.65% 256.76% 218.92% 133.78% 428.38% 185.14% 100.00%
DY 0.00 1.95 0.00 0.00 2.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.44% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 1.08 1.38 1.24 1.21 1.50 1.68 -
  QoQ % 0.00% -21.74% 11.29% 2.48% -19.33% -10.71% -
  Horiz. % 0.00% 64.29% 82.14% 73.81% 72.02% 89.29% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. 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
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers