Highlights

[PICORP] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     149.52%    YoY -     22.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 80,204 79,688 79,244 92,396 93,748 76,764 73,648 1.43%
  YoY % 0.65% 0.56% -14.23% -1.44% 22.12% 4.23% -
  Horiz. % 108.90% 108.20% 107.60% 125.46% 127.29% 104.23% 100.00%
PBT 196 23,052 15,168 36,552 29,956 27,576 26,888 -55.93%
  YoY % -99.15% 51.98% -58.50% 22.02% 8.63% 2.56% -
  Horiz. % 0.73% 85.73% 56.41% 135.94% 111.41% 102.56% 100.00%
Tax -6,084 -7,404 -6,180 -6,224 -8,408 -7,656 -6,084 -
  YoY % 17.83% -19.81% 0.71% 25.98% -9.82% -25.84% -
  Horiz. % 100.00% 121.70% 101.58% 102.30% 138.20% 125.84% 100.00%
NP -5,888 15,648 8,988 30,328 21,548 19,920 20,804 -
  YoY % -137.63% 74.10% -70.36% 40.75% 8.17% -4.25% -
  Horiz. % -28.30% 75.22% 43.20% 145.78% 103.58% 95.75% 100.00%
NP to SH -11,184 9,980 5,512 19,520 15,976 14,912 16,860 -
  YoY % -212.06% 81.06% -71.76% 22.18% 7.14% -11.55% -
  Horiz. % -66.33% 59.19% 32.69% 115.78% 94.76% 88.45% 100.00%
Tax Rate 3,104.08 % 32.12 % 40.74 % 17.03 % 28.07 % 27.76 % 22.63 % 126.93%
  YoY % 9,564.01% -21.16% 139.22% -39.33% 1.12% 22.67% -
  Horiz. % 13,716.66% 141.94% 180.03% 75.25% 124.04% 122.67% 100.00%
Total Cost 86,092 64,040 70,256 62,068 72,200 56,844 52,844 8.47%
  YoY % 34.43% -8.85% 13.19% -14.03% 27.01% 7.57% -
  Horiz. % 162.92% 121.19% 132.95% 117.46% 136.63% 107.57% 100.00%
Net Worth 93,200 111,618 111,552 105,513 98,213 91,564 92,203 0.18%
  YoY % -16.50% 0.06% 5.72% 7.43% 7.26% -0.69% -
  Horiz. % 101.08% 121.06% 120.99% 114.44% 106.52% 99.31% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 93,200 111,618 111,552 105,513 98,213 91,564 92,203 0.18%
  YoY % -16.50% 0.06% 5.72% 7.43% 7.26% -0.69% -
  Horiz. % 101.08% 121.06% 120.99% 114.44% 106.52% 99.31% 100.00%
NOSH 665,714 656,578 656,190 659,459 654,754 654,035 658,593 0.18%
  YoY % 1.39% 0.06% -0.50% 0.72% 0.11% -0.69% -
  Horiz. % 101.08% 99.69% 99.64% 100.13% 99.42% 99.31% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.34 % 19.64 % 11.34 % 32.82 % 22.99 % 25.95 % 28.25 % -
  YoY % -137.37% 73.19% -65.45% 42.76% -11.41% -8.14% -
  Horiz. % -25.98% 69.52% 40.14% 116.18% 81.38% 91.86% 100.00%
ROE -12.00 % 8.94 % 4.94 % 18.50 % 16.27 % 16.29 % 18.29 % -
  YoY % -234.23% 80.97% -73.30% 13.71% -0.12% -10.93% -
  Horiz. % -65.61% 48.88% 27.01% 101.15% 88.96% 89.07% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.05 12.14 12.08 14.01 14.32 11.74 11.18 1.26%
  YoY % -0.74% 0.50% -13.78% -2.16% 21.98% 5.01% -
  Horiz. % 107.78% 108.59% 108.05% 125.31% 128.09% 105.01% 100.00%
EPS -1.68 1.52 0.84 2.96 2.44 2.28 2.56 -
  YoY % -210.53% 80.95% -71.62% 21.31% 7.02% -10.94% -
  Horiz. % -65.62% 59.38% 32.81% 115.62% 95.31% 89.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1700 0.1700 0.1600 0.1500 0.1400 0.1400 -
  YoY % -17.65% 0.00% 6.25% 6.67% 7.14% 0.00% -
  Horiz. % 100.00% 121.43% 121.43% 114.29% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.19 12.11 12.04 14.04 14.25 11.67 11.19 1.44%
  YoY % 0.66% 0.58% -14.25% -1.47% 22.11% 4.29% -
  Horiz. % 108.94% 108.22% 107.60% 125.47% 127.35% 104.29% 100.00%
EPS -1.70 1.52 0.84 2.97 2.43 2.27 2.56 -
  YoY % -211.84% 80.95% -71.72% 22.22% 7.05% -11.33% -
  Horiz. % -66.41% 59.38% 32.81% 116.02% 94.92% 88.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1416 0.1696 0.1695 0.1604 0.1493 0.1392 0.1401 0.18%
  YoY % -16.51% 0.06% 5.67% 7.43% 7.26% -0.64% -
  Horiz. % 101.07% 121.06% 120.99% 114.49% 106.57% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1650 0.2300 0.2850 0.1450 0.2000 0.2500 0.2800 -
P/RPS 1.37 1.90 2.36 1.03 1.40 2.13 2.50 -9.53%
  YoY % -27.89% -19.49% 129.13% -26.43% -34.27% -14.80% -
  Horiz. % 54.80% 76.00% 94.40% 41.20% 56.00% 85.20% 100.00%
P/EPS -9.82 15.13 33.93 4.90 8.20 10.96 10.94 -
  YoY % -164.90% -55.41% 592.45% -40.24% -25.18% 0.18% -
  Horiz. % -89.76% 138.30% 310.15% 44.79% 74.95% 100.18% 100.00%
EY -10.18 6.61 2.95 20.41 12.20 9.12 9.14 -
  YoY % -254.01% 124.07% -85.55% 67.30% 33.77% -0.22% -
  Horiz. % -111.38% 72.32% 32.28% 223.30% 133.48% 99.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.35 1.68 0.91 1.33 1.79 2.00 -8.41%
  YoY % -12.59% -19.64% 84.62% -31.58% -25.70% -10.50% -
  Horiz. % 59.00% 67.50% 84.00% 45.50% 66.50% 89.50% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 23/05/11 26/05/10 -
Price 0.1700 0.2350 0.2850 0.1600 0.1800 0.2500 0.2500 -
P/RPS 1.41 1.94 2.36 1.14 1.26 2.13 2.24 -7.42%
  YoY % -27.32% -17.80% 107.02% -9.52% -40.85% -4.91% -
  Horiz. % 62.95% 86.61% 105.36% 50.89% 56.25% 95.09% 100.00%
P/EPS -10.12 15.46 33.93 5.41 7.38 10.96 9.77 -
  YoY % -165.46% -54.44% 527.17% -26.69% -32.66% 12.18% -
  Horiz. % -103.58% 158.24% 347.29% 55.37% 75.54% 112.18% 100.00%
EY -9.88 6.47 2.95 18.50 13.56 9.12 10.24 -
  YoY % -252.70% 119.32% -84.05% 36.43% 48.68% -10.94% -
  Horiz. % -96.48% 63.18% 28.81% 180.66% 132.42% 89.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.38 1.68 1.00 1.20 1.79 1.79 -6.31%
  YoY % -12.32% -17.86% 68.00% -16.67% -32.96% 0.00% -
  Horiz. % 67.60% 77.09% 93.85% 55.87% 67.04% 100.00% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers