Highlights

[PICORP] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -65.22%    YoY -     -71.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 95,184 80,204 79,688 79,244 92,396 93,748 76,764 3.65%
  YoY % 18.68% 0.65% 0.56% -14.23% -1.44% 22.12% -
  Horiz. % 124.00% 104.48% 103.81% 103.23% 120.36% 122.12% 100.00%
PBT 26,116 196 23,052 15,168 36,552 29,956 27,576 -0.90%
  YoY % 13,224.49% -99.15% 51.98% -58.50% 22.02% 8.63% -
  Horiz. % 94.71% 0.71% 83.59% 55.00% 132.55% 108.63% 100.00%
Tax -8,856 -6,084 -7,404 -6,180 -6,224 -8,408 -7,656 2.45%
  YoY % -45.56% 17.83% -19.81% 0.71% 25.98% -9.82% -
  Horiz. % 115.67% 79.47% 96.71% 80.72% 81.30% 109.82% 100.00%
NP 17,260 -5,888 15,648 8,988 30,328 21,548 19,920 -2.36%
  YoY % 393.14% -137.63% 74.10% -70.36% 40.75% 8.17% -
  Horiz. % 86.65% -29.56% 78.55% 45.12% 152.25% 108.17% 100.00%
NP to SH 7,100 -11,184 9,980 5,512 19,520 15,976 14,912 -11.62%
  YoY % 163.48% -212.06% 81.06% -71.76% 22.18% 7.14% -
  Horiz. % 47.61% -75.00% 66.93% 36.96% 130.90% 107.14% 100.00%
Tax Rate 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 28.07 % 27.76 % 3.39%
  YoY % -98.91% 9,564.01% -21.16% 139.22% -39.33% 1.12% -
  Horiz. % 122.15% 11,181.84% 115.71% 146.76% 61.35% 101.12% 100.00%
Total Cost 77,924 86,092 64,040 70,256 62,068 72,200 56,844 5.39%
  YoY % -9.49% 34.43% -8.85% 13.19% -14.03% 27.01% -
  Horiz. % 137.08% 151.45% 112.66% 123.59% 109.19% 127.01% 100.00%
Net Worth 91,949 93,200 111,618 111,552 105,513 98,213 91,564 0.07%
  YoY % -1.34% -16.50% 0.06% 5.72% 7.43% 7.26% -
  Horiz. % 100.42% 101.79% 121.90% 121.83% 115.23% 107.26% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 91,949 93,200 111,618 111,552 105,513 98,213 91,564 0.07%
  YoY % -1.34% -16.50% 0.06% 5.72% 7.43% 7.26% -
  Horiz. % 100.42% 101.79% 121.90% 121.83% 115.23% 107.26% 100.00%
NOSH 656,780 665,714 656,578 656,190 659,459 654,754 654,035 0.07%
  YoY % -1.34% 1.39% 0.06% -0.50% 0.72% 0.11% -
  Horiz. % 100.42% 101.79% 100.39% 100.33% 100.83% 100.11% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % 22.99 % 25.95 % -5.80%
  YoY % 347.00% -137.37% 73.19% -65.45% 42.76% -11.41% -
  Horiz. % 69.87% -28.29% 75.68% 43.70% 126.47% 88.59% 100.00%
ROE 7.72 % -12.00 % 8.94 % 4.94 % 18.50 % 16.27 % 16.29 % -11.69%
  YoY % 164.33% -234.23% 80.97% -73.30% 13.71% -0.12% -
  Horiz. % 47.39% -73.66% 54.88% 30.33% 113.57% 99.88% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.49 12.05 12.14 12.08 14.01 14.32 11.74 3.57%
  YoY % 20.25% -0.74% 0.50% -13.78% -2.16% 21.98% -
  Horiz. % 123.42% 102.64% 103.41% 102.90% 119.34% 121.98% 100.00%
EPS 1.08 -1.68 1.52 0.84 2.96 2.44 2.28 -11.70%
  YoY % 164.29% -210.53% 80.95% -71.62% 21.31% 7.02% -
  Horiz. % 47.37% -73.68% 66.67% 36.84% 129.82% 107.02% 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 0.1400 0.1700 0.1700 0.1600 0.1500 0.1400 -
  YoY % 0.00% -17.65% 0.00% 6.25% 6.67% 7.14% -
  Horiz. % 100.00% 100.00% 121.43% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.47 12.19 12.11 12.04 14.04 14.25 11.67 3.65%
  YoY % 18.70% 0.66% 0.58% -14.25% -1.47% 22.11% -
  Horiz. % 123.99% 104.46% 103.77% 103.17% 120.31% 122.11% 100.00%
EPS 1.08 -1.70 1.52 0.84 2.97 2.43 2.27 -11.63%
  YoY % 163.53% -211.84% 80.95% -71.72% 22.22% 7.05% -
  Horiz. % 47.58% -74.89% 66.96% 37.00% 130.84% 107.05% 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 0.1397 0.1416 0.1696 0.1695 0.1604 0.1493 0.1392 0.06%
  YoY % -1.34% -16.51% 0.06% 5.67% 7.43% 7.26% -
  Horiz. % 100.36% 101.72% 121.84% 121.77% 115.23% 107.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 0.2500 -
P/RPS 1.17 1.37 1.90 2.36 1.03 1.40 2.13 -9.49%
  YoY % -14.60% -27.89% -19.49% 129.13% -26.43% -34.27% -
  Horiz. % 54.93% 64.32% 89.20% 110.80% 48.36% 65.73% 100.00%
P/EPS 15.73 -9.82 15.13 33.93 4.90 8.20 10.96 6.20%
  YoY % 260.18% -164.90% -55.41% 592.45% -40.24% -25.18% -
  Horiz. % 143.52% -89.60% 138.05% 309.58% 44.71% 74.82% 100.00%
EY 6.36 -10.18 6.61 2.95 20.41 12.20 9.12 -5.83%
  YoY % 162.48% -254.01% 124.07% -85.55% 67.30% 33.77% -
  Horiz. % 69.74% -111.62% 72.48% 32.35% 223.79% 133.77% 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 1.18 1.35 1.68 0.91 1.33 1.79 -6.31%
  YoY % 2.54% -12.59% -19.64% 84.62% -31.58% -25.70% -
  Horiz. % 67.60% 65.92% 75.42% 93.85% 50.84% 74.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 23/05/11 -
Price 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 0.2500 -
P/RPS 1.17 1.41 1.94 2.36 1.14 1.26 2.13 -9.49%
  YoY % -17.02% -27.32% -17.80% 107.02% -9.52% -40.85% -
  Horiz. % 54.93% 66.20% 91.08% 110.80% 53.52% 59.15% 100.00%
P/EPS 15.73 -10.12 15.46 33.93 5.41 7.38 10.96 6.20%
  YoY % 255.43% -165.46% -54.44% 527.17% -26.69% -32.66% -
  Horiz. % 143.52% -92.34% 141.06% 309.58% 49.36% 67.34% 100.00%
EY 6.36 -9.88 6.47 2.95 18.50 13.56 9.12 -5.83%
  YoY % 164.37% -252.70% 119.32% -84.05% 36.43% 48.68% -
  Horiz. % 69.74% -108.33% 70.94% 32.35% 202.85% 148.68% 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 1.21 1.38 1.68 1.00 1.20 1.79 -6.31%
  YoY % 0.00% -12.32% -17.86% 68.00% -16.67% -32.96% -
  Horiz. % 67.60% 67.60% 77.09% 93.85% 55.87% 67.04% 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.
 


 

193  289  579  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.120.00 
 KNM 0.355-0.035 
 NETX 0.0150.00 
 HSI-H6R 0.39+0.005 
 ARMADA 0.23-0.01 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.13-0.015 
 FOCUS 0.305+0.01 
 HOMERIZ-WB 0.28-0.025 
Partners & Brokers