Highlights

[PICORP] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1,869.63%    YoY -     5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,947 21,136 21,456 18,412 19,449 20,358 17,201 21.12%
  QoQ % 8.57% -1.49% 16.53% -5.33% -4.47% 18.35% -
  Horiz. % 133.41% 122.88% 124.74% 107.04% 113.07% 118.35% 100.00%
PBT 5,219 2,242 -6,939 6,722 2,555 5,610 5,249 -0.38%
  QoQ % 132.78% 132.31% -203.23% 163.09% -54.46% 6.88% -
  Horiz. % 99.43% 42.71% -132.20% 128.06% 48.68% 106.88% 100.00%
Tax -1,727 -1,826 -1,605 -1,521 -2,108 -1,117 -1,783 -2.10%
  QoQ % 5.42% -13.77% -5.52% 27.85% -88.72% 37.35% -
  Horiz. % 96.86% 102.41% 90.02% 85.31% 118.23% 62.65% 100.00%
NP 3,492 416 -8,544 5,201 447 4,493 3,466 0.50%
  QoQ % 739.42% 104.87% -264.28% 1,063.53% -90.05% 29.63% -
  Horiz. % 100.75% 12.00% -246.51% 150.06% 12.90% 129.63% 100.00%
NP to SH 2,985 -483 -4,805 4,215 214 3,430 2,584 10.07%
  QoQ % 718.01% 89.95% -214.00% 1,869.63% -93.76% 32.74% -
  Horiz. % 115.52% -18.69% -185.95% 163.12% 8.28% 132.74% 100.00%
Tax Rate 33.09 % 81.45 % - % 22.63 % 82.50 % 19.91 % 33.97 % -1.73%
  QoQ % -59.37% 0.00% 0.00% -72.57% 314.36% -41.39% -
  Horiz. % 97.41% 239.77% 0.00% 66.62% 242.86% 58.61% 100.00%
Total Cost 19,455 20,720 30,000 13,211 19,002 15,865 13,735 26.05%
  QoQ % -6.11% -30.93% 127.08% -30.48% 19.77% 15.51% -
  Horiz. % 141.65% 150.86% 218.42% 96.18% 138.35% 115.51% 100.00%
Net Worth 90,664 89,699 85,568 92,203 92,733 85,749 86,133 3.47%
  QoQ % 1.07% 4.83% -7.20% -0.57% 8.14% -0.45% -
  Horiz. % 105.26% 104.14% 99.34% 107.05% 107.66% 99.55% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 647 - 2,698 - 2,924 - 3,644 -68.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.77% 0.00% 74.06% 0.00% 80.26% 0.00% 100.00%
Div Payout % 21.70 % - % - % - % 1,366.67 % - % 141.03 % -71.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.39% 0.00% 0.00% 0.00% 969.06% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,664 89,699 85,568 92,203 92,733 85,749 86,133 3.47%
  QoQ % 1.07% 4.83% -7.20% -0.57% 8.14% -0.45% -
  Horiz. % 105.26% 104.14% 99.34% 107.05% 107.66% 99.55% 100.00%
NOSH 647,600 689,999 658,219 658,593 713,333 659,615 662,564 -1.51%
  QoQ % -6.14% 4.83% -0.06% -7.67% 8.14% -0.45% -
  Horiz. % 97.74% 104.14% 99.34% 99.40% 107.66% 99.55% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.22 % 1.97 % -39.82 % 28.25 % 2.30 % 22.07 % 20.15 % -17.02%
  QoQ % 672.59% 104.95% -240.96% 1,128.26% -89.58% 9.53% -
  Horiz. % 75.53% 9.78% -197.62% 140.20% 11.41% 109.53% 100.00%
ROE 3.29 % -0.54 % -5.62 % 4.57 % 0.23 % 4.00 % 3.00 % 6.33%
  QoQ % 709.26% 90.39% -222.98% 1,886.96% -94.25% 33.33% -
  Horiz. % 109.67% -18.00% -187.33% 152.33% 7.67% 133.33% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.54 3.06 3.26 2.80 2.73 3.09 2.60 22.77%
  QoQ % 15.69% -6.13% 16.43% 2.56% -11.65% 18.85% -
  Horiz. % 136.15% 117.69% 125.38% 107.69% 105.00% 118.85% 100.00%
EPS 0.45 -0.07 -0.73 0.64 0.03 0.52 0.39 9.98%
  QoQ % 742.86% 90.41% -214.06% 2,033.33% -94.23% 33.33% -
  Horiz. % 115.38% -17.95% -187.18% 164.10% 7.69% 133.33% 100.00%
DPS 0.10 0.00 0.41 0.00 0.41 0.00 0.55 -67.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.18% 0.00% 74.55% 0.00% 74.55% 0.00% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 5.05%
  QoQ % 7.69% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.49 3.21 3.26 2.80 2.96 3.09 2.61 21.31%
  QoQ % 8.72% -1.53% 16.43% -5.41% -4.21% 18.39% -
  Horiz. % 133.72% 122.99% 124.90% 107.28% 113.41% 118.39% 100.00%
EPS 0.45 -0.07 -0.73 0.64 0.03 0.52 0.39 9.98%
  QoQ % 742.86% 90.41% -214.06% 2,033.33% -94.23% 33.33% -
  Horiz. % 115.38% -17.95% -187.18% 164.10% 7.69% 133.33% 100.00%
DPS 0.10 0.00 0.41 0.00 0.44 0.00 0.55 -67.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.18% 0.00% 74.55% 0.00% 80.00% 0.00% 100.00%
NAPS 0.1378 0.1363 0.1300 0.1401 0.1409 0.1303 0.1309 3.47%
  QoQ % 1.10% 4.85% -7.21% -0.57% 8.14% -0.46% -
  Horiz. % 105.27% 104.13% 99.31% 107.03% 107.64% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 -
P/RPS 7.90 7.51 7.67 10.02 9.90 10.37 13.87 -31.22%
  QoQ % 5.19% -2.09% -23.45% 1.21% -4.53% -25.23% -
  Horiz. % 56.96% 54.15% 55.30% 72.24% 71.38% 74.77% 100.00%
P/EPS 60.75 -328.57 -34.25 43.75 900.00 61.54 92.31 -24.28%
  QoQ % 118.49% -859.33% -178.29% -95.14% 1,362.46% -33.33% -
  Horiz. % 65.81% -355.94% -37.10% 47.39% 974.98% 66.67% 100.00%
EY 1.65 -0.30 -2.92 2.29 0.11 1.63 1.08 32.55%
  QoQ % 650.00% 89.73% -227.51% 1,981.82% -93.25% 50.93% -
  Horiz. % 152.78% -27.78% -270.37% 212.04% 10.19% 150.93% 100.00%
DY 0.36 0.00 1.64 0.00 1.52 0.00 1.53 -61.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.53% 0.00% 107.19% 0.00% 99.35% 0.00% 100.00%
P/NAPS 2.00 1.77 1.92 2.00 2.08 2.46 2.77 -19.47%
  QoQ % 12.99% -7.81% -4.00% -3.85% -15.45% -11.19% -
  Horiz. % 72.20% 63.90% 69.31% 72.20% 75.09% 88.81% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 -
Price 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 -
P/RPS 7.34 9.79 7.06 8.94 10.27 10.04 13.48 -33.24%
  QoQ % -25.03% 38.67% -21.03% -12.95% 2.29% -25.52% -
  Horiz. % 54.45% 72.63% 52.37% 66.32% 76.19% 74.48% 100.00%
P/EPS 56.41 -428.57 -31.51 39.06 933.33 59.62 89.74 -26.56%
  QoQ % 113.16% -1,260.11% -180.67% -95.81% 1,465.46% -33.56% -
  Horiz. % 62.86% -477.57% -35.11% 43.53% 1,040.04% 66.44% 100.00%
EY 1.77 -0.23 -3.17 2.56 0.11 1.68 1.11 36.37%
  QoQ % 869.57% 92.74% -223.83% 2,227.27% -93.45% 51.35% -
  Horiz. % 159.46% -20.72% -285.59% 230.63% 9.91% 151.35% 100.00%
DY 0.38 0.00 1.78 0.00 1.46 0.00 1.57 -61.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.20% 0.00% 113.38% 0.00% 92.99% 0.00% 100.00%
P/NAPS 1.86 2.31 1.77 1.79 2.15 2.38 2.69 -21.75%
  QoQ % -19.48% 30.51% -1.12% -16.74% -9.66% -11.52% -
  Horiz. % 69.14% 85.87% 65.80% 66.54% 79.93% 88.48% 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