Highlights

[PICORP] QoQ Quarter Result on 2011-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     24.89%    YoY -     -11.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 22,872 24,972 21,761 19,191 22,947 21,136 21,456 4.34%
  QoQ % -8.41% 14.76% 13.39% -16.37% 8.57% -1.49% -
  Horiz. % 106.60% 116.39% 101.42% 89.44% 106.95% 98.51% 100.00%
PBT 3,267 6,658 5,764 6,894 5,219 2,242 -6,939 -
  QoQ % -50.93% 15.51% -16.39% 32.09% 132.78% 132.31% -
  Horiz. % -47.08% -95.95% -83.07% -99.35% -75.21% -32.31% 100.00%
Tax -2,108 -1,666 -1,980 -1,914 -1,727 -1,826 -1,605 19.87%
  QoQ % -26.53% 15.86% -3.45% -10.83% 5.42% -13.77% -
  Horiz. % 131.34% 103.80% 123.36% 119.25% 107.60% 113.77% 100.00%
NP 1,159 4,992 3,784 4,980 3,492 416 -8,544 -
  QoQ % -76.78% 31.92% -24.02% 42.61% 739.42% 104.87% -
  Horiz. % -13.57% -58.43% -44.29% -58.29% -40.87% -4.87% 100.00%
NP to SH -807 3,729 2,563 3,728 2,985 -483 -4,805 -69.46%
  QoQ % -121.64% 45.49% -31.25% 24.89% 718.01% 89.95% -
  Horiz. % 16.80% -77.61% -53.34% -77.59% -62.12% 10.05% 100.00%
Tax Rate 64.52 % 25.02 % 34.35 % 27.76 % 33.09 % 81.45 % - % -
  QoQ % 157.87% -27.16% 23.74% -16.11% -59.37% 0.00% -
  Horiz. % 79.21% 30.72% 42.17% 34.08% 40.63% 100.00% -
Total Cost 21,713 19,980 17,977 14,211 19,455 20,720 30,000 -19.34%
  QoQ % 8.67% 11.14% 26.50% -26.95% -6.11% -30.93% -
  Horiz. % 72.38% 66.60% 59.92% 47.37% 64.85% 69.07% 100.00%
Net Worth 100,875 98,684 92,005 91,564 90,664 89,699 85,568 11.56%
  QoQ % 2.22% 7.26% 0.48% 0.99% 1.07% 4.83% -
  Horiz. % 117.89% 115.33% 107.52% 107.01% 105.95% 104.83% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,102 3,355 - - 647 - 2,698 32.10%
  QoQ % 22.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.01% 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. % 0.00% 414.65% 0.00% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 100,875 98,684 92,005 91,564 90,664 89,699 85,568 11.56%
  QoQ % 2.22% 7.26% 0.48% 0.99% 1.07% 4.83% -
  Horiz. % 117.89% 115.33% 107.52% 107.01% 105.95% 104.83% 100.00%
NOSH 672,500 657,894 657,179 654,035 647,600 689,999 658,219 1.44%
  QoQ % 2.22% 0.11% 0.48% 0.99% -6.14% 4.83% -
  Horiz. % 102.17% 99.95% 99.84% 99.36% 98.39% 104.83% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.07 % 19.99 % 17.39 % 25.95 % 15.22 % 1.97 % -39.82 % -
  QoQ % -74.64% 14.95% -32.99% 70.50% 672.59% 104.95% -
  Horiz. % -12.73% -50.20% -43.67% -65.17% -38.22% -4.95% 100.00%
ROE -0.80 % 3.78 % 2.79 % 4.07 % 3.29 % -0.54 % -5.62 % -72.64%
  QoQ % -121.16% 35.48% -31.45% 23.71% 709.26% 90.39% -
  Horiz. % 14.23% -67.26% -49.64% -72.42% -58.54% 9.61% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.40 3.80 3.31 2.93 3.54 3.06 3.26 2.83%
  QoQ % -10.53% 14.80% 12.97% -17.23% 15.69% -6.13% -
  Horiz. % 104.29% 116.56% 101.53% 89.88% 108.59% 93.87% 100.00%
EPS -0.12 0.57 0.39 0.57 0.45 -0.07 -0.73 -69.89%
  QoQ % -121.05% 46.15% -31.58% 26.67% 742.86% 90.41% -
  Horiz. % 16.44% -78.08% -53.42% -78.08% -61.64% 9.59% 100.00%
DPS 0.61 0.51 0.00 0.00 0.10 0.00 0.41 30.23%
  QoQ % 19.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.78% 124.39% 0.00% 0.00% 24.39% 0.00% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 9.98%
  QoQ % 0.00% 7.14% 0.00% 0.00% 7.69% 0.00% -
  Horiz. % 115.38% 115.38% 107.69% 107.69% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.48 3.80 3.31 2.92 3.49 3.21 3.26 4.44%
  QoQ % -8.42% 14.80% 13.36% -16.33% 8.72% -1.53% -
  Horiz. % 106.75% 116.56% 101.53% 89.57% 107.06% 98.47% 100.00%
EPS -0.12 0.57 0.39 0.57 0.45 -0.07 -0.73 -69.89%
  QoQ % -121.05% 46.15% -31.58% 26.67% 742.86% 90.41% -
  Horiz. % 16.44% -78.08% -53.42% -78.08% -61.64% 9.59% 100.00%
DPS 0.62 0.51 0.00 0.00 0.10 0.00 0.41 31.65%
  QoQ % 21.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.22% 124.39% 0.00% 0.00% 24.39% 0.00% 100.00%
NAPS 0.1533 0.1500 0.1398 0.1392 0.1378 0.1363 0.1300 11.58%
  QoQ % 2.20% 7.30% 0.43% 1.02% 1.10% 4.85% -
  Horiz. % 117.92% 115.38% 107.54% 107.08% 106.00% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2200 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 -
P/RPS 6.47 4.74 6.95 8.52 7.90 7.51 7.67 -10.70%
  QoQ % 36.50% -31.80% -18.43% 7.85% 5.19% -2.09% -
  Horiz. % 84.35% 61.80% 90.61% 111.08% 103.00% 97.91% 100.00%
P/EPS -183.33 31.76 58.97 43.86 60.75 -328.57 -34.25 205.06%
  QoQ % -677.24% -46.14% 34.45% -27.80% 118.49% -859.33% -
  Horiz. % 535.27% -92.73% -172.18% -128.06% -177.37% 959.33% 100.00%
EY -0.55 3.15 1.70 2.28 1.65 -0.30 -2.92 -67.04%
  QoQ % -117.46% 85.29% -25.44% 38.18% 650.00% 89.73% -
  Horiz. % 18.84% -107.88% -58.22% -78.08% -56.51% 10.27% 100.00%
DY 2.77 2.83 0.00 0.00 0.36 0.00 1.64 41.69%
  QoQ % -2.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.90% 172.56% 0.00% 0.00% 21.95% 0.00% 100.00%
P/NAPS 1.47 1.20 1.64 1.79 2.00 1.77 1.92 -16.27%
  QoQ % 22.50% -26.83% -8.38% -10.50% 12.99% -7.81% -
  Horiz. % 76.56% 62.50% 85.42% 93.23% 104.17% 92.19% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 -
Price 0.2200 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 -
P/RPS 6.47 5.80 5.13 8.52 7.34 9.79 7.06 -5.64%
  QoQ % 11.55% 13.06% -39.79% 16.08% -25.03% 38.67% -
  Horiz. % 91.64% 82.15% 72.66% 120.68% 103.97% 138.67% 100.00%
P/EPS -183.33 38.81 43.59 43.86 56.41 -428.57 -31.51 222.45%
  QoQ % -572.38% -10.97% -0.62% -22.25% 113.16% -1,260.11% -
  Horiz. % 581.82% -123.17% -138.34% -139.19% -179.02% 1,360.11% 100.00%
EY -0.55 2.58 2.29 2.28 1.77 -0.23 -3.17 -68.79%
  QoQ % -121.32% 12.66% 0.44% 28.81% 869.57% 92.74% -
  Horiz. % 17.35% -81.39% -72.24% -71.92% -55.84% 7.26% 100.00%
DY 2.77 2.32 0.00 0.00 0.38 0.00 1.78 34.18%
  QoQ % 19.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.62% 130.34% 0.00% 0.00% 21.35% 0.00% 100.00%
P/NAPS 1.47 1.47 1.21 1.79 1.86 2.31 1.77 -11.62%
  QoQ % 0.00% 21.49% -32.40% -3.76% -19.48% 30.51% -
  Horiz. % 83.05% 83.05% 68.36% 101.13% 105.08% 130.51% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers