Highlights

[PICORP] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     102.25%    YoY -     -66.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 42,328 41,754 40,640 41,301 45,253 48,150 40,952 0.55%
  YoY % 1.37% 2.74% -1.60% -8.73% -6.02% 17.58% -
  Horiz. % 103.36% 101.96% 99.24% 100.85% 110.50% 117.58% 100.00%
PBT 7,518 4,821 12,444 9,538 16,189 14,051 12,658 -8.31%
  YoY % 55.94% -61.26% 30.47% -41.08% 15.22% 11.00% -
  Horiz. % 59.39% 38.09% 98.31% 75.35% 127.90% 111.00% 100.00%
Tax -2,986 -3,934 -4,144 -4,581 -3,185 -4,007 -3,894 -4.32%
  YoY % 24.10% 5.07% 9.54% -43.83% 20.51% -2.90% -
  Horiz. % 76.68% 101.03% 106.42% 117.64% 81.79% 102.90% 100.00%
NP 4,532 887 8,300 4,957 13,004 10,044 8,764 -10.40%
  YoY % 410.94% -89.31% 67.44% -61.88% 29.47% 14.61% -
  Horiz. % 51.71% 10.12% 94.71% 56.56% 148.38% 114.61% 100.00%
NP to SH 743 -2,177 4,946 2,787 8,423 7,196 6,291 -29.93%
  YoY % 134.13% -144.02% 77.47% -66.91% 17.05% 14.39% -
  Horiz. % 11.81% -34.60% 78.62% 44.30% 133.89% 114.39% 100.00%
Tax Rate 39.72 % 81.60 % 33.30 % 48.03 % 19.67 % 28.52 % 30.76 % 4.35%
  YoY % -51.32% 145.05% -30.67% 144.18% -31.03% -7.28% -
  Horiz. % 129.13% 265.28% 108.26% 156.14% 63.95% 92.72% 100.00%
Total Cost 37,796 40,867 32,340 36,344 32,249 38,106 32,188 2.71%
  YoY % -7.51% 26.37% -11.02% 12.70% -15.37% 18.39% -
  Horiz. % 117.42% 126.96% 100.47% 112.91% 100.19% 118.39% 100.00%
Net Worth 85,381 92,357 118,704 112,807 111,867 105,629 91,743 -1.19%
  YoY % -7.55% -22.20% 5.23% 0.84% 5.91% 15.14% -
  Horiz. % 93.07% 100.67% 129.39% 122.96% 121.94% 115.14% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 1,517 2,505 - 8,949 - - -
  YoY % 0.00% -39.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.95% 28.00% 0.00% 100.00% - -
Div Payout % - % - % 50.67 % - % 106.25 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.69% 0.00% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 85,381 92,357 118,704 112,807 111,867 105,629 91,743 -1.19%
  YoY % -7.55% -22.20% 5.23% 0.84% 5.91% 15.14% -
  Horiz. % 93.07% 100.67% 129.39% 122.96% 121.94% 115.14% 100.00%
NOSH 656,780 659,696 659,466 663,571 658,046 660,183 655,312 0.04%
  YoY % -0.44% 0.03% -0.62% 0.84% -0.32% 0.74% -
  Horiz. % 100.22% 100.67% 100.63% 101.26% 100.42% 100.74% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.71 % 2.12 % 20.42 % 12.00 % 28.74 % 20.86 % 21.40 % -10.89%
  YoY % 405.19% -89.62% 70.17% -58.25% 37.78% -2.52% -
  Horiz. % 50.05% 9.91% 95.42% 56.07% 134.30% 97.48% 100.00%
ROE 0.87 % -2.36 % 4.17 % 2.47 % 7.53 % 6.81 % 6.86 % -29.10%
  YoY % 136.86% -156.59% 68.83% -67.20% 10.57% -0.73% -
  Horiz. % 12.68% -34.40% 60.79% 36.01% 109.77% 99.27% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.44 6.33 6.16 6.22 6.88 7.29 6.25 0.50%
  YoY % 1.74% 2.76% -0.96% -9.59% -5.62% 16.64% -
  Horiz. % 103.04% 101.28% 98.56% 99.52% 110.08% 116.64% 100.00%
EPS 0.11 -0.33 0.75 0.42 1.28 1.09 0.96 -30.28%
  YoY % 133.33% -144.00% 78.57% -67.19% 17.43% 13.54% -
  Horiz. % 11.46% -34.38% 78.12% 43.75% 133.33% 113.54% 100.00%
DPS 0.00 0.23 0.38 0.00 1.36 0.00 0.00 -
  YoY % 0.00% -39.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.91% 27.94% 0.00% 100.00% - -
NAPS 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 -1.23%
  YoY % -7.14% -22.22% 5.88% 0.00% 6.25% 14.29% -
  Horiz. % 92.86% 100.00% 128.57% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.43 6.35 6.18 6.28 6.88 7.32 6.22 0.55%
  YoY % 1.26% 2.75% -1.59% -8.72% -6.01% 17.68% -
  Horiz. % 103.38% 102.09% 99.36% 100.96% 110.61% 117.68% 100.00%
EPS 0.11 -0.33 0.75 0.42 1.28 1.09 0.96 -30.28%
  YoY % 133.33% -144.00% 78.57% -67.19% 17.43% 13.54% -
  Horiz. % 11.46% -34.38% 78.12% 43.75% 133.33% 113.54% 100.00%
DPS 0.00 0.23 0.38 0.00 1.36 0.00 0.00 -
  YoY % 0.00% -39.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.91% 27.94% 0.00% 100.00% - -
NAPS 0.1298 0.1404 0.1804 0.1714 0.1700 0.1605 0.1394 -1.18%
  YoY % -7.55% -22.17% 5.25% 0.82% 5.92% 15.14% -
  Horiz. % 93.11% 100.72% 129.41% 122.96% 121.95% 115.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 -
P/RPS 2.64 2.29 3.65 4.26 2.04 2.33 3.68 -5.38%
  YoY % 15.28% -37.26% -14.32% 108.82% -12.45% -36.68% -
  Horiz. % 71.74% 62.23% 99.18% 115.76% 55.43% 63.32% 100.00%
P/EPS 150.27 -43.94 30.00 63.10 10.94 15.60 23.96 35.76%
  YoY % 441.99% -246.47% -52.46% 476.78% -29.87% -34.89% -
  Horiz. % 627.17% -183.39% 125.21% 263.36% 45.66% 65.11% 100.00%
EY 0.67 -2.28 3.33 1.58 9.14 6.41 4.17 -26.25%
  YoY % 129.39% -168.47% 110.76% -82.71% 42.59% 53.72% -
  Horiz. % 16.07% -54.68% 79.86% 37.89% 219.18% 153.72% 100.00%
DY 0.00 1.59 1.69 0.00 9.71 0.00 0.00 -
  YoY % 0.00% -5.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.37% 17.40% 0.00% 100.00% - -
P/NAPS 1.31 1.04 1.25 1.56 0.82 1.06 1.64 -3.67%
  YoY % 25.96% -16.80% -19.87% 90.24% -22.64% -35.37% -
  Horiz. % 79.88% 63.41% 76.22% 95.12% 50.00% 64.63% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 -
Price 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 -
P/RPS 2.17 2.37 3.16 4.10 2.04 2.33 2.72 -3.69%
  YoY % -8.44% -25.00% -22.93% 100.98% -12.45% -14.34% -
  Horiz. % 79.78% 87.13% 116.18% 150.74% 75.00% 85.66% 100.00%
P/EPS 123.75 -45.45 26.00 60.71 10.94 15.60 17.71 38.23%
  YoY % 372.28% -274.81% -57.17% 454.94% -29.87% -11.91% -
  Horiz. % 698.76% -256.63% 146.81% 342.80% 61.77% 88.09% 100.00%
EY 0.81 -2.20 3.85 1.65 9.14 6.41 5.65 -27.63%
  YoY % 136.82% -157.14% 133.33% -81.95% 42.59% 13.45% -
  Horiz. % 14.34% -38.94% 68.14% 29.20% 161.77% 113.45% 100.00%
DY 0.00 1.53 1.95 0.00 9.71 0.00 0.00 -
  YoY % 0.00% -21.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.76% 20.08% 0.00% 100.00% - -
P/NAPS 1.08 1.07 1.08 1.50 0.82 1.06 1.21 -1.87%
  YoY % 0.93% -0.93% -28.00% 82.93% -22.64% -12.40% -
  Horiz. % 89.26% 88.43% 89.26% 123.97% 67.77% 87.60% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS