Highlights

[PICORP] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     594.92%    YoY -     7.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,736 17,243 24,713 23,437 22,872 24,972 21,761 5.93%
  QoQ % 37.66% -30.23% 5.44% 2.47% -8.41% 14.76% -
  Horiz. % 109.08% 79.24% 113.57% 107.70% 105.11% 114.76% 100.00%
PBT 4,595 -2,006 6,562 7,489 3,267 6,658 5,764 -13.97%
  QoQ % 329.06% -130.57% -12.38% 129.23% -50.93% 15.51% -
  Horiz. % 79.72% -34.80% 113.84% 129.93% 56.68% 115.51% 100.00%
Tax -1,779 -1,269 -1,905 -2,102 -2,108 -1,666 -1,980 -6.86%
  QoQ % -40.19% 33.39% 9.37% 0.28% -26.53% 15.86% -
  Horiz. % 89.85% 64.09% 96.21% 106.16% 106.46% 84.14% 100.00%
NP 2,816 -3,275 4,657 5,387 1,159 4,992 3,784 -17.81%
  QoQ % 185.98% -170.32% -13.55% 364.80% -76.78% 31.92% -
  Horiz. % 74.42% -86.55% 123.07% 142.36% 30.63% 131.92% 100.00%
NP to SH 1,719 -3,583 3,202 3,994 -807 3,729 2,563 -23.29%
  QoQ % 147.98% -211.90% -19.83% 594.92% -121.64% 45.49% -
  Horiz. % 67.07% -139.80% 124.93% 155.83% -31.49% 145.49% 100.00%
Tax Rate 38.72 % - % 29.03 % 28.07 % 64.52 % 25.02 % 34.35 % 8.27%
  QoQ % 0.00% 0.00% 3.42% -56.49% 157.87% -27.16% -
  Horiz. % 112.72% 0.00% 84.51% 81.72% 187.83% 72.84% 100.00%
Total Cost 20,920 20,518 20,056 18,050 21,713 19,980 17,977 10.59%
  QoQ % 1.96% 2.30% 11.11% -16.87% 8.67% 11.14% -
  Horiz. % 116.37% 114.13% 111.56% 100.41% 120.78% 111.14% 100.00%
Net Worth 99,173 99,527 104,555 98,213 100,875 98,684 92,005 5.10%
  QoQ % -0.36% -4.81% 6.46% -2.64% 2.22% 7.26% -
  Horiz. % 107.79% 108.18% 113.64% 106.75% 109.64% 107.26% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,024 - - - 4,102 3,355 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 22.26% 0.00% -
  Horiz. % 149.76% 0.00% 0.00% 0.00% 122.26% 100.00% -
Div Payout % 292.31 % - % - % - % - % 89.98 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 324.86% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 99,173 99,527 104,555 98,213 100,875 98,684 92,005 5.10%
  QoQ % -0.36% -4.81% 6.46% -2.64% 2.22% 7.26% -
  Horiz. % 107.79% 108.18% 113.64% 106.75% 109.64% 107.26% 100.00%
NOSH 661,153 663,518 653,469 654,754 672,500 657,894 657,179 0.40%
  QoQ % -0.36% 1.54% -0.20% -2.64% 2.22% 0.11% -
  Horiz. % 100.60% 100.96% 99.44% 99.63% 102.33% 100.11% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.86 % -18.99 % 18.84 % 22.99 % 5.07 % 19.99 % 17.39 % -22.43%
  QoQ % 162.45% -200.80% -18.05% 353.45% -74.64% 14.95% -
  Horiz. % 68.20% -109.20% 108.34% 132.20% 29.15% 114.95% 100.00%
ROE 1.73 % -3.60 % 3.06 % 4.07 % -0.80 % 3.78 % 2.79 % -27.18%
  QoQ % 148.06% -217.65% -24.82% 608.75% -121.16% 35.48% -
  Horiz. % 62.01% -129.03% 109.68% 145.88% -28.67% 135.48% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.59 2.60 3.78 3.58 3.40 3.80 3.31 5.54%
  QoQ % 38.08% -31.22% 5.59% 5.29% -10.53% 14.80% -
  Horiz. % 108.46% 78.55% 114.20% 108.16% 102.72% 114.80% 100.00%
EPS 0.26 -0.54 0.49 0.61 -0.12 0.57 0.39 -23.59%
  QoQ % 148.15% -210.20% -19.67% 608.33% -121.05% 46.15% -
  Horiz. % 66.67% -138.46% 125.64% 156.41% -30.77% 146.15% 100.00%
DPS 0.76 0.00 0.00 0.00 0.61 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 19.61% 0.00% -
  Horiz. % 149.02% 0.00% 0.00% 0.00% 119.61% 100.00% -
NAPS 0.1500 0.1500 0.1600 0.1500 0.1500 0.1500 0.1400 4.69%
  QoQ % 0.00% -6.25% 6.67% 0.00% 0.00% 7.14% -
  Horiz. % 107.14% 107.14% 114.29% 107.14% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.61 2.62 3.76 3.56 3.48 3.80 3.31 5.93%
  QoQ % 37.79% -30.32% 5.62% 2.30% -8.42% 14.80% -
  Horiz. % 109.06% 79.15% 113.60% 107.55% 105.14% 114.80% 100.00%
EPS 0.26 -0.54 0.49 0.61 -0.12 0.57 0.39 -23.59%
  QoQ % 148.15% -210.20% -19.67% 608.33% -121.05% 46.15% -
  Horiz. % 66.67% -138.46% 125.64% 156.41% -30.77% 146.15% 100.00%
DPS 0.76 0.00 0.00 0.00 0.62 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 21.57% 0.00% -
  Horiz. % 149.02% 0.00% 0.00% 0.00% 121.57% 100.00% -
NAPS 0.1507 0.1513 0.1589 0.1493 0.1533 0.1500 0.1398 5.11%
  QoQ % -0.40% -4.78% 6.43% -2.61% 2.20% 7.30% -
  Horiz. % 107.80% 108.23% 113.66% 106.80% 109.66% 107.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1600 0.1700 0.1700 0.2000 0.2200 0.1800 0.2300 -
P/RPS 4.46 6.54 4.50 5.59 6.47 4.74 6.95 -25.50%
  QoQ % -31.80% 45.33% -19.50% -13.60% 36.50% -31.80% -
  Horiz. % 64.17% 94.10% 64.75% 80.43% 93.09% 68.20% 100.00%
P/EPS 61.54 -31.48 34.69 32.79 -183.33 31.76 58.97 2.87%
  QoQ % 295.49% -190.75% 5.79% 117.89% -677.24% -46.14% -
  Horiz. % 104.36% -53.38% 58.83% 55.60% -310.89% 53.86% 100.00%
EY 1.63 -3.18 2.88 3.05 -0.55 3.15 1.70 -2.75%
  QoQ % 151.26% -210.42% -5.57% 654.55% -117.46% 85.29% -
  Horiz. % 95.88% -187.06% 169.41% 179.41% -32.35% 185.29% 100.00%
DY 4.75 0.00 0.00 0.00 2.77 2.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.12% 0.00% -
  Horiz. % 167.84% 0.00% 0.00% 0.00% 97.88% 100.00% -
P/NAPS 1.07 1.13 1.06 1.33 1.47 1.20 1.64 -24.68%
  QoQ % -5.31% 6.60% -20.30% -9.52% 22.50% -26.83% -
  Horiz. % 65.24% 68.90% 64.63% 81.10% 89.63% 73.17% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 -
Price 0.1350 0.1600 0.1700 0.1800 0.2200 0.2200 0.1700 -
P/RPS 3.76 6.16 4.50 5.03 6.47 5.80 5.13 -18.63%
  QoQ % -38.96% 36.89% -10.54% -22.26% 11.55% 13.06% -
  Horiz. % 73.29% 120.08% 87.72% 98.05% 126.12% 113.06% 100.00%
P/EPS 51.92 -29.63 34.69 29.51 -183.33 38.81 43.59 12.31%
  QoQ % 275.23% -185.41% 17.55% 116.10% -572.38% -10.97% -
  Horiz. % 119.11% -67.97% 79.58% 67.70% -420.58% 89.03% 100.00%
EY 1.93 -3.38 2.88 3.39 -0.55 2.58 2.29 -10.73%
  QoQ % 157.10% -217.36% -15.04% 716.36% -121.32% 12.66% -
  Horiz. % 84.28% -147.60% 125.76% 148.03% -24.02% 112.66% 100.00%
DY 5.63 0.00 0.00 0.00 2.77 2.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 19.40% 0.00% -
  Horiz. % 242.67% 0.00% 0.00% 0.00% 119.40% 100.00% -
P/NAPS 0.90 1.07 1.06 1.20 1.47 1.47 1.21 -17.83%
  QoQ % -15.89% 0.94% -11.67% -18.37% 0.00% 21.49% -
  Horiz. % 74.38% 88.43% 87.60% 99.17% 121.49% 121.49% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers