Highlights

[PICORP] YoY Quarter Result on 2012-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -211.90%    YoY -     -196.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,341 21,535 24,613 17,243 24,972 21,136 20,358 -1.72%
  YoY % -14.83% -12.51% 42.74% -30.95% 18.15% 3.82% -
  Horiz. % 90.09% 105.78% 120.90% 84.70% 122.66% 103.82% 100.00%
PBT 4,240 6,872 7,263 -2,006 6,658 2,242 5,610 -4.56%
  YoY % -38.30% -5.38% 462.06% -130.13% 196.97% -60.04% -
  Horiz. % 75.58% 122.50% 129.47% -35.76% 118.68% 39.96% 100.00%
Tax -3,227 -1,404 -2,278 -1,269 -1,666 -1,826 -1,117 19.33%
  YoY % -129.84% 38.37% -79.51% 23.83% 8.76% -63.47% -
  Horiz. % 288.90% 125.69% 203.94% 113.61% 149.15% 163.47% 100.00%
NP 1,013 5,468 4,985 -3,275 4,992 416 4,493 -21.98%
  YoY % -81.47% 9.69% 252.21% -165.60% 1,100.00% -90.74% -
  Horiz. % 22.55% 121.70% 110.95% -72.89% 111.11% 9.26% 100.00%
NP to SH -476 4,302 3,331 -3,583 3,729 -483 3,430 -
  YoY % -111.06% 29.15% 192.97% -196.08% 872.05% -114.08% -
  Horiz. % -13.88% 125.42% 97.11% -104.46% 108.72% -14.08% 100.00%
Tax Rate 76.11 % 20.43 % 31.36 % - % 25.02 % 81.45 % 19.91 % 25.03%
  YoY % 272.54% -34.85% 0.00% 0.00% -69.28% 309.09% -
  Horiz. % 382.27% 102.61% 157.51% 0.00% 125.67% 409.09% 100.00%
Total Cost 17,328 16,067 19,628 20,518 19,980 20,720 15,865 1.48%
  YoY % 7.85% -18.14% -4.34% 2.69% -3.57% 30.60% -
  Horiz. % 109.22% 101.27% 123.72% 129.33% 125.94% 130.60% 100.00%
Net Worth 0 112,513 104,501 99,527 98,684 89,699 85,749 -
  YoY % 0.00% 7.67% 5.00% 0.85% 10.02% 4.61% -
  Horiz. % 0.00% 131.21% 121.87% 116.07% 115.08% 104.61% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 4,037 3,918 - 3,355 - - -
  YoY % 0.00% 3.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.33% 116.80% 0.00% 100.00% - -
Div Payout % - % 93.85 % 117.65 % - % 89.98 % - % - % -
  YoY % 0.00% -20.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.30% 130.75% 0.00% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 112,513 104,501 99,527 98,684 89,699 85,749 -
  YoY % 0.00% 7.67% 5.00% 0.85% 10.02% 4.61% -
  Horiz. % 0.00% 131.21% 121.87% 116.07% 115.08% 104.61% 100.00%
NOSH 647,500 661,846 653,137 663,518 657,894 689,999 659,615 -0.31%
  YoY % -2.17% 1.33% -1.56% 0.85% -4.65% 4.61% -
  Horiz. % 98.16% 100.34% 99.02% 100.59% 99.74% 104.61% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.52 % 25.39 % 20.25 % -18.99 % 19.99 % 1.97 % 22.07 % -20.62%
  YoY % -78.26% 25.38% 206.64% -195.00% 914.72% -91.07% -
  Horiz. % 25.01% 115.04% 91.75% -86.04% 90.58% 8.93% 100.00%
ROE - % 3.82 % 3.19 % -3.60 % 3.78 % -0.54 % 4.00 % -
  YoY % 0.00% 19.75% 188.61% -195.24% 800.00% -113.50% -
  Horiz. % 0.00% 95.50% 79.75% -90.00% 94.50% -13.50% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.83 3.25 3.77 2.60 3.80 3.06 3.09 -1.45%
  YoY % -12.92% -13.79% 45.00% -31.58% 24.18% -0.97% -
  Horiz. % 91.59% 105.18% 122.01% 84.14% 122.98% 99.03% 100.00%
EPS -0.07 0.65 0.51 -0.54 0.57 -0.07 0.52 -
  YoY % -110.77% 27.45% 194.44% -194.74% 914.29% -113.46% -
  Horiz. % -13.46% 125.00% 98.08% -103.85% 109.62% -13.46% 100.00%
DPS 0.00 0.61 0.60 0.00 0.51 0.00 0.00 -
  YoY % 0.00% 1.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.61% 117.65% 0.00% 100.00% - -
NAPS 0.0000 0.1700 0.1600 0.1500 0.1500 0.1300 0.1300 -
  YoY % 0.00% 6.25% 6.67% 0.00% 15.38% 0.00% -
  Horiz. % 0.00% 130.77% 123.08% 115.38% 115.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.79 3.27 3.74 2.62 3.80 3.21 3.09 -1.69%
  YoY % -14.68% -12.57% 42.75% -31.05% 18.38% 3.88% -
  Horiz. % 90.29% 105.83% 121.04% 84.79% 122.98% 103.88% 100.00%
EPS -0.07 0.65 0.51 -0.54 0.57 -0.07 0.52 -
  YoY % -110.77% 27.45% 194.44% -194.74% 914.29% -113.46% -
  Horiz. % -13.46% 125.00% 98.08% -103.85% 109.62% -13.46% 100.00%
DPS 0.00 0.61 0.60 0.00 0.51 0.00 0.00 -
  YoY % 0.00% 1.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.61% 117.65% 0.00% 100.00% - -
NAPS 0.0000 0.1710 0.1588 0.1513 0.1500 0.1363 0.1303 -
  YoY % 0.00% 7.68% 4.96% 0.87% 10.05% 4.60% -
  Horiz. % 0.00% 131.24% 121.87% 116.12% 115.12% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 0.3200 -
P/RPS 6.88 6.76 3.85 6.54 4.74 7.51 10.37 -6.61%
  YoY % 1.78% 75.58% -41.13% 37.97% -36.88% -27.58% -
  Horiz. % 66.35% 65.19% 37.13% 63.07% 45.71% 72.42% 100.00%
P/EPS -265.26 33.85 28.43 -31.48 31.76 -328.57 61.54 -
  YoY % -883.63% 19.06% 190.31% -199.12% 109.67% -633.91% -
  Horiz. % -431.04% 55.00% 46.20% -51.15% 51.61% -533.91% 100.00%
EY -0.38 2.95 3.52 -3.18 3.15 -0.30 1.63 -
  YoY % -112.88% -16.19% 210.69% -200.95% 1,150.00% -118.40% -
  Horiz. % -23.31% 180.98% 215.95% -195.09% 193.25% -18.40% 100.00%
DY 0.00 2.77 4.14 0.00 2.83 0.00 0.00 -
  YoY % 0.00% -33.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.88% 146.29% 0.00% 100.00% - -
P/NAPS 0.00 1.29 0.91 1.13 1.20 1.77 2.46 -
  YoY % 0.00% 41.76% -19.47% -5.83% -32.20% -28.05% -
  Horiz. % 0.00% 52.44% 36.99% 45.93% 48.78% 71.95% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 -
Price 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 0.3100 -
P/RPS 7.24 6.30 4.64 6.16 5.80 9.79 10.04 -5.30%
  YoY % 14.92% 35.78% -24.68% 6.21% -40.76% -2.49% -
  Horiz. % 72.11% 62.75% 46.22% 61.35% 57.77% 97.51% 100.00%
P/EPS -278.86 31.54 34.31 -29.63 38.81 -428.57 59.62 -
  YoY % -984.15% -8.07% 215.79% -176.35% 109.06% -818.84% -
  Horiz. % -467.73% 52.90% 57.55% -49.70% 65.10% -718.84% 100.00%
EY -0.36 3.17 2.91 -3.38 2.58 -0.23 1.68 -
  YoY % -111.36% 8.93% 186.09% -231.01% 1,221.74% -113.69% -
  Horiz. % -21.43% 188.69% 173.21% -201.19% 153.57% -13.69% 100.00%
DY 0.00 2.98 3.43 0.00 2.32 0.00 0.00 -
  YoY % 0.00% -13.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.45% 147.84% 0.00% 100.00% - -
P/NAPS 0.00 1.21 1.09 1.07 1.47 2.31 2.38 -
  YoY % 0.00% 11.01% 1.87% -27.21% -36.36% -2.94% -
  Horiz. % 0.00% 50.84% 45.80% 44.96% 61.76% 97.06% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers