Highlights

[PICORP] YoY Cumulative Quarter Result on 2008-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     66.82%    YoY -     -16.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 40,952 39,868 35,023 30,743 28,723 25,850 19,374 13.28%
  YoY % 2.72% 13.83% 13.92% 7.03% 11.11% 33.43% -
  Horiz. % 211.38% 205.78% 180.77% 158.68% 148.26% 133.43% 100.00%
PBT 12,658 -217 11,962 10,068 11,433 10,746 6,992 10.39%
  YoY % 5,933.18% -101.81% 18.81% -11.94% 6.39% 53.69% -
  Horiz. % 181.04% -3.10% 171.08% 143.99% 163.52% 153.69% 100.00%
Tax -3,894 -3,126 -3,317 -3,147 -2,998 -3,018 -3,301 2.79%
  YoY % -24.57% 5.76% -5.40% -4.97% 0.66% 8.57% -
  Horiz. % 117.96% 94.70% 100.48% 95.33% 90.82% 91.43% 100.00%
NP 8,764 -3,343 8,645 6,921 8,435 7,728 3,691 15.50%
  YoY % 362.16% -138.67% 24.91% -17.95% 9.15% 109.37% -
  Horiz. % 237.44% -90.57% 234.22% 187.51% 228.53% 209.37% 100.00%
NP to SH 6,291 -590 6,571 5,350 6,428 6,255 3,691 9.29%
  YoY % 1,166.27% -108.98% 22.82% -16.77% 2.77% 69.47% -
  Horiz. % 170.44% -15.98% 178.03% 144.95% 174.15% 169.47% 100.00%
Tax Rate 30.76 % - % 27.73 % 31.26 % 26.22 % 28.08 % 47.21 % -6.89%
  YoY % 0.00% 0.00% -11.29% 19.22% -6.62% -40.52% -
  Horiz. % 65.16% 0.00% 58.74% 66.21% 55.54% 59.48% 100.00%
Total Cost 32,188 43,211 26,378 23,822 20,288 18,122 15,683 12.73%
  YoY % -25.51% 63.81% 10.73% 17.42% 11.95% 15.55% -
  Horiz. % 205.24% 275.53% 168.19% 151.90% 129.36% 115.55% 100.00%
Net Worth 91,743 85,222 85,422 79,259 74,241 72,426 46,959 11.80%
  YoY % 7.65% -0.24% 7.78% 6.76% 2.51% 54.23% -
  Horiz. % 195.37% 181.48% 181.91% 168.78% 158.10% 154.23% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 2,687 8,345 8,124 3,524 2,821 2,498 -
  YoY % 0.00% -67.79% 2.72% 130.53% 24.89% 12.95% -
  Horiz. % 0.00% 107.59% 334.04% 325.19% 141.06% 112.95% 100.00%
Div Payout % - % - % 127.00 % 151.85 % 54.82 % 45.11 % 67.68 % -
  YoY % 0.00% 0.00% -16.36% 177.00% 21.53% -33.35% -
  Horiz. % 0.00% 0.00% 187.65% 224.36% 81.00% 66.65% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 91,743 85,222 85,422 79,259 74,241 72,426 46,959 11.80%
  YoY % 7.65% -0.24% 7.78% 6.76% 2.51% 54.23% -
  Horiz. % 195.37% 181.48% 181.91% 168.78% 158.10% 154.23% 100.00%
NOSH 655,312 655,555 657,100 660,493 93,976 94,060 93,918 38.21%
  YoY % -0.04% -0.24% -0.51% 602.83% -0.09% 0.15% -
  Horiz. % 697.75% 698.00% 699.65% 703.26% 100.06% 100.15% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.40 % -8.39 % 24.68 % 22.51 % 29.37 % 29.90 % 19.05 % 1.96%
  YoY % 355.07% -134.00% 9.64% -23.36% -1.77% 56.96% -
  Horiz. % 112.34% -44.04% 129.55% 118.16% 154.17% 156.96% 100.00%
ROE 6.86 % -0.69 % 7.69 % 6.75 % 8.66 % 8.64 % 7.86 % -2.24%
  YoY % 1,094.20% -108.97% 13.93% -22.06% 0.23% 9.92% -
  Horiz. % 87.28% -8.78% 97.84% 85.88% 110.18% 109.92% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.25 6.08 5.33 4.65 30.56 27.48 20.63 -18.04%
  YoY % 2.80% 14.07% 14.62% -84.78% 11.21% 33.20% -
  Horiz. % 30.30% 29.47% 25.84% 22.54% 148.13% 133.20% 100.00%
EPS 0.96 -0.09 1.00 0.81 6.84 6.65 3.93 -20.93%
  YoY % 1,166.67% -109.00% 23.46% -88.16% 2.86% 69.21% -
  Horiz. % 24.43% -2.29% 25.45% 20.61% 174.05% 169.21% 100.00%
DPS 0.00 0.41 1.27 1.23 3.75 3.00 2.66 -
  YoY % 0.00% -67.72% 3.25% -67.20% 25.00% 12.78% -
  Horiz. % 0.00% 15.41% 47.74% 46.24% 140.98% 112.78% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1200 0.7900 0.7700 0.5000 -19.11%
  YoY % 7.69% 0.00% 8.33% -84.81% 2.60% 54.00% -
  Horiz. % 28.00% 26.00% 26.00% 24.00% 158.00% 154.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 698,333
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.86 5.71 5.02 4.40 4.11 3.70 2.77 13.30%
  YoY % 2.63% 13.75% 14.09% 7.06% 11.08% 33.57% -
  Horiz. % 211.55% 206.14% 181.23% 158.84% 148.38% 133.57% 100.00%
EPS 0.90 -0.08 0.94 0.77 0.92 0.90 0.53 9.22%
  YoY % 1,225.00% -108.51% 22.08% -16.30% 2.22% 69.81% -
  Horiz. % 169.81% -15.09% 177.36% 145.28% 173.58% 169.81% 100.00%
DPS 0.00 0.38 1.20 1.16 0.50 0.40 0.36 -
  YoY % 0.00% -68.33% 3.45% 132.00% 25.00% 11.11% -
  Horiz. % 0.00% 105.56% 333.33% 322.22% 138.89% 111.11% 100.00%
NAPS 0.1314 0.1220 0.1223 0.1135 0.1063 0.1037 0.0672 11.82%
  YoY % 7.70% -0.25% 7.75% 6.77% 2.51% 54.32% -
  Horiz. % 195.54% 181.55% 181.99% 168.90% 158.18% 154.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.2300 0.2500 0.3600 0.7100 0.3600 0.1900 0.1400 -
P/RPS 3.68 4.11 6.75 15.25 1.18 0.69 0.68 32.49%
  YoY % -10.46% -39.11% -55.74% 1,192.37% 71.01% 1.47% -
  Horiz. % 541.18% 604.41% 992.65% 2,242.65% 173.53% 101.47% 100.00%
P/EPS 23.96 -277.78 36.00 87.65 5.26 2.86 3.56 37.39%
  YoY % 108.63% -871.61% -58.93% 1,566.35% 83.92% -19.66% -
  Horiz. % 673.03% -7,802.81% 1,011.24% 2,462.08% 147.75% 80.34% 100.00%
EY 4.17 -0.36 2.78 1.14 19.00 35.00 28.07 -27.21%
  YoY % 1,258.33% -112.95% 143.86% -94.00% -45.71% 24.69% -
  Horiz. % 14.86% -1.28% 9.90% 4.06% 67.69% 124.69% 100.00%
DY 0.00 1.64 3.53 1.73 10.42 15.79 19.00 -
  YoY % 0.00% -53.54% 104.05% -83.40% -34.01% -16.89% -
  Horiz. % 0.00% 8.63% 18.58% 9.11% 54.84% 83.11% 100.00%
P/NAPS 1.64 1.92 2.77 5.92 0.46 0.25 0.28 34.24%
  YoY % -14.58% -30.69% -53.21% 1,186.96% 84.00% -10.71% -
  Horiz. % 585.71% 685.71% 989.29% 2,114.29% 164.29% 89.29% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 03/08/05 -
Price 0.1700 0.2300 0.3500 0.5600 0.4100 0.1900 0.1500 -
P/RPS 2.72 3.78 6.57 12.03 1.34 0.69 0.73 24.50%
  YoY % -28.04% -42.47% -45.39% 797.76% 94.20% -5.48% -
  Horiz. % 372.60% 517.81% 900.00% 1,647.95% 183.56% 94.52% 100.00%
P/EPS 17.71 -255.56 35.00 69.14 5.99 2.86 3.82 29.11%
  YoY % 106.93% -830.17% -49.38% 1,054.26% 109.44% -25.13% -
  Horiz. % 463.61% -6,690.05% 916.23% 1,809.95% 156.81% 74.87% 100.00%
EY 5.65 -0.39 2.86 1.45 16.68 35.00 26.20 -22.55%
  YoY % 1,548.72% -113.64% 97.24% -91.31% -52.34% 33.59% -
  Horiz. % 21.56% -1.49% 10.92% 5.53% 63.66% 133.59% 100.00%
DY 0.00 1.78 3.63 2.20 9.15 15.79 17.73 -
  YoY % 0.00% -50.96% 65.00% -75.96% -42.05% -10.94% -
  Horiz. % 0.00% 10.04% 20.47% 12.41% 51.61% 89.06% 100.00%
P/NAPS 1.21 1.77 2.69 4.67 0.52 0.25 0.30 26.15%
  YoY % -31.64% -34.20% -42.40% 798.08% 108.00% -16.67% -
  Horiz. % 403.33% 590.00% 896.67% 1,556.67% 173.33% 83.33% 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.
 


 

209  304  529  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 SAPNRG 0.295+0.005 
 EKOVEST 0.725-0.045 
 KNM 0.19-0.01 
 IMPIANA 0.0350.00 
 EKOVEST-WB 0.24-0.04 
 LAMBO 0.060.00 
Partners & Brokers