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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers