Highlights

[PICORP] QoQ TTM Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -70.76%    YoY -     -78.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 84,730 83,951 80,453 79,675 75,420 74,830 78,230 5.47%
  QoQ % 0.93% 4.35% 0.98% 5.64% 0.79% -4.35% -
  Horiz. % 108.31% 107.31% 102.84% 101.85% 96.41% 95.65% 100.00%
PBT 7,416 7,244 4,580 7,948 20,136 20,127 24,970 -55.52%
  QoQ % 2.37% 58.17% -42.38% -60.53% 0.04% -19.40% -
  Horiz. % 29.70% 29.01% 18.34% 31.83% 80.64% 80.60% 100.00%
Tax -7,072 -6,679 -7,060 -6,351 -6,529 -6,542 -5,605 16.78%
  QoQ % -5.88% 5.40% -11.16% 2.73% 0.20% -16.72% -
  Horiz. % 126.17% 119.16% 125.96% 113.31% 116.49% 116.72% 100.00%
NP 344 565 -2,480 1,597 13,607 13,585 19,365 -93.21%
  QoQ % -39.12% 122.78% -255.29% -88.26% 0.16% -29.85% -
  Horiz. % 1.78% 2.92% -12.81% 8.25% 70.27% 70.15% 100.00%
NP to SH 1,425 1,912 -859 3,054 10,443 10,215 14,309 -78.55%
  QoQ % -25.47% 322.58% -128.13% -70.76% 2.23% -28.61% -
  Horiz. % 9.96% 13.36% -6.00% 21.34% 72.98% 71.39% 100.00%
Tax Rate 95.36 % 92.20 % 154.15 % 79.91 % 32.42 % 32.50 % 22.45 % 162.51%
  QoQ % 3.43% -40.19% 92.90% 146.48% -0.25% 44.77% -
  Horiz. % 424.77% 410.69% 686.64% 355.95% 144.41% 144.77% 100.00%
Total Cost 84,386 83,386 82,933 78,078 61,813 61,245 58,865 27.17%
  QoQ % 1.20% 0.55% 6.22% 26.31% 0.93% 4.04% -
  Horiz. % 143.36% 141.66% 140.89% 132.64% 105.01% 104.04% 100.00%
Net Worth 91,564 90,664 89,699 85,568 92,203 92,733 85,749 4.48%
  QoQ % 0.99% 1.07% 4.83% -7.20% -0.57% 8.14% -
  Horiz. % 106.78% 105.73% 104.61% 99.79% 107.53% 108.14% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,346 3,346 5,623 5,623 6,568 6,568 7,952 -43.87%
  QoQ % 0.00% -40.49% 0.00% -14.39% 0.00% -17.40% -
  Horiz. % 42.08% 42.08% 70.72% 70.72% 82.60% 82.60% 100.00%
Div Payout % 234.83 % 175.02 % - % 184.13 % 62.90 % 64.31 % 55.57 % 161.61%
  QoQ % 34.17% 0.00% 0.00% 192.73% -2.19% 15.73% -
  Horiz. % 422.58% 314.95% 0.00% 331.35% 113.19% 115.73% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 91,564 90,664 89,699 85,568 92,203 92,733 85,749 4.48%
  QoQ % 0.99% 1.07% 4.83% -7.20% -0.57% 8.14% -
  Horiz. % 106.78% 105.73% 104.61% 99.79% 107.53% 108.14% 100.00%
NOSH 654,035 647,600 689,999 658,219 658,593 713,333 659,615 -0.57%
  QoQ % 0.99% -6.14% 4.83% -0.06% -7.67% 8.14% -
  Horiz. % 99.15% 98.18% 104.61% 99.79% 99.85% 108.14% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.41 % 0.67 % -3.08 % 2.00 % 18.04 % 18.15 % 24.75 % -93.52%
  QoQ % -38.81% 121.75% -254.00% -88.91% -0.61% -26.67% -
  Horiz. % 1.66% 2.71% -12.44% 8.08% 72.89% 73.33% 100.00%
ROE 1.56 % 2.11 % -0.96 % 3.57 % 11.33 % 11.02 % 16.69 % -79.43%
  QoQ % -26.07% 319.79% -126.89% -68.49% 2.81% -33.97% -
  Horiz. % 9.35% 12.64% -5.75% 21.39% 67.88% 66.03% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.95 12.96 11.66 12.10 11.45 10.49 11.86 6.04%
  QoQ % -0.08% 11.15% -3.64% 5.68% 9.15% -11.55% -
  Horiz. % 109.19% 109.27% 98.31% 102.02% 96.54% 88.45% 100.00%
EPS 0.22 0.30 -0.12 0.46 1.59 1.43 2.17 -78.29%
  QoQ % -26.67% 350.00% -126.09% -71.07% 11.19% -34.10% -
  Horiz. % 10.14% 13.82% -5.53% 21.20% 73.27% 65.90% 100.00%
DPS 0.51 0.52 0.81 0.85 1.00 0.92 1.20 -43.50%
  QoQ % -1.92% -35.80% -4.71% -15.00% 8.70% -23.33% -
  Horiz. % 42.50% 43.33% 67.50% 70.83% 83.33% 76.67% 100.00%
NAPS 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 5.07%
  QoQ % 0.00% 7.69% 0.00% -7.14% 7.69% 0.00% -
  Horiz. % 107.69% 107.69% 100.00% 100.00% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.88 12.76 12.23 12.11 11.46 11.37 11.89 5.48%
  QoQ % 0.94% 4.33% 0.99% 5.67% 0.79% -4.37% -
  Horiz. % 108.33% 107.32% 102.86% 101.85% 96.38% 95.63% 100.00%
EPS 0.22 0.29 -0.13 0.46 1.59 1.55 2.17 -78.29%
  QoQ % -24.14% 323.08% -128.26% -71.07% 2.58% -28.57% -
  Horiz. % 10.14% 13.36% -5.99% 21.20% 73.27% 71.43% 100.00%
DPS 0.51 0.51 0.85 0.85 1.00 1.00 1.21 -43.81%
  QoQ % 0.00% -40.00% 0.00% -15.00% 0.00% -17.36% -
  Horiz. % 42.15% 42.15% 70.25% 70.25% 82.64% 82.64% 100.00%
NAPS 0.1392 0.1378 0.1363 0.1300 0.1401 0.1409 0.1303 4.51%
  QoQ % 1.02% 1.10% 4.85% -7.21% -0.57% 8.14% -
  Horiz. % 106.83% 105.76% 104.60% 99.77% 107.52% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 -
P/RPS 1.93 2.16 1.97 2.07 2.45 2.57 2.70 -20.07%
  QoQ % -10.65% 9.64% -4.83% -15.51% -4.67% -4.81% -
  Horiz. % 71.48% 80.00% 72.96% 76.67% 90.74% 95.19% 100.00%
P/EPS 114.74 94.84 -184.75 53.88 17.66 18.85 14.75 293.09%
  QoQ % 20.98% 151.33% -442.89% 205.10% -6.31% 27.80% -
  Horiz. % 777.90% 642.98% -1,252.54% 365.29% 119.73% 127.80% 100.00%
EY 0.87 1.05 -0.54 1.86 5.66 5.30 6.78 -74.59%
  QoQ % -17.14% 294.44% -129.03% -67.14% 6.79% -21.83% -
  Horiz. % 12.83% 15.49% -7.96% 27.43% 83.48% 78.17% 100.00%
DY 2.05 1.85 3.54 3.42 3.56 3.41 3.75 -33.17%
  QoQ % 10.81% -47.74% 3.51% -3.93% 4.40% -9.07% -
  Horiz. % 54.67% 49.33% 94.40% 91.20% 94.93% 90.93% 100.00%
P/NAPS 1.79 2.00 1.77 1.92 2.00 2.08 2.46 -19.12%
  QoQ % -10.50% 12.99% -7.81% -4.00% -3.85% -15.45% -
  Horiz. % 72.76% 81.30% 71.95% 78.05% 81.30% 84.55% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 -
Price 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 -
P/RPS 1.93 2.01 2.57 1.90 2.18 2.67 2.61 -18.24%
  QoQ % -3.98% -21.79% 35.26% -12.84% -18.35% 2.30% -
  Horiz. % 73.95% 77.01% 98.47% 72.80% 83.52% 102.30% 100.00%
P/EPS 114.74 88.06 -240.98 49.57 15.77 19.55 14.29 301.49%
  QoQ % 30.30% 136.54% -586.14% 214.33% -19.34% 36.81% -
  Horiz. % 802.94% 616.24% -1,686.35% 346.89% 110.36% 136.81% 100.00%
EY 0.87 1.14 -0.41 2.02 6.34 5.11 7.00 -75.13%
  QoQ % -23.68% 378.05% -120.30% -68.14% 24.07% -27.00% -
  Horiz. % 12.43% 16.29% -5.86% 28.86% 90.57% 73.00% 100.00%
DY 2.05 1.99 2.72 3.71 3.99 3.29 3.87 -34.56%
  QoQ % 3.02% -26.84% -26.68% -7.02% 21.28% -14.99% -
  Horiz. % 52.97% 51.42% 70.28% 95.87% 103.10% 85.01% 100.00%
P/NAPS 1.79 1.86 2.31 1.77 1.79 2.15 2.38 -17.31%
  QoQ % -3.76% -19.48% 30.51% -1.12% -16.74% -9.66% -
  Horiz. % 75.21% 78.15% 97.06% 74.37% 75.21% 90.34% 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.
 


 

215  322  525  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.40-0.08 
 GADANG 0.915-0.03 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
 HSI-C5D 0.345-0.02 
 SAPNRG 0.3250.00 
 FAJAR-WB 0.125-0.02 
Partners & Brokers