Highlights

[PICORP] YoY Quarter Result on 2006-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     -15.65%    YoY -     9.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 19,449 22,849 15,308 15,143 11,652 8,477 0 -
  YoY % -14.88% 49.26% 1.09% 29.96% 37.45% 0.00% -
  Horiz. % 229.43% 269.54% 180.58% 178.64% 137.45% 100.00% -
PBT 2,555 7,398 6,045 5,596 3,648 4,016 0 -
  YoY % -65.46% 22.38% 8.02% 53.40% -9.16% 0.00% -
  Horiz. % 63.62% 184.21% 150.52% 139.34% 90.84% 100.00% -
Tax -2,108 -1,171 -2,791 -2,221 -859 -1,496 0 -
  YoY % -80.02% 58.04% -25.66% -158.56% 42.58% 0.00% -
  Horiz. % 140.91% 78.28% 186.56% 148.46% 57.42% 100.00% -
NP 447 6,227 3,254 3,375 2,789 2,520 0 -
  YoY % -92.82% 91.36% -3.59% 21.01% 10.67% 0.00% -
  Horiz. % 17.74% 247.10% 129.13% 133.93% 110.67% 100.00% -
NP to SH 214 4,308 2,984 2,711 2,481 2,520 0 -
  YoY % -95.03% 44.37% 10.07% 9.27% -1.55% 0.00% -
  Horiz. % 8.49% 170.95% 118.41% 107.58% 98.45% 100.00% -
Tax Rate 82.50 % 15.83 % 46.17 % 39.69 % 23.55 % 37.25 % - % -
  YoY % 421.16% -65.71% 16.33% 68.54% -36.78% 0.00% -
  Horiz. % 221.48% 42.50% 123.95% 106.55% 63.22% 100.00% -
Total Cost 19,002 16,622 12,054 11,768 8,863 5,957 0 -
  YoY % 14.32% 37.90% 2.43% 32.78% 48.78% 0.00% -
  Horiz. % 318.99% 279.03% 202.35% 197.55% 148.78% 100.00% -
Net Worth 92,733 86,159 76,247 69,657 62,833 46,666 - -
  YoY % 7.63% 13.00% 9.46% 10.86% 34.64% 0.00% -
  Horiz. % 198.71% 184.63% 163.39% 149.27% 134.64% 100.00% -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,924 4,307 677 3,944 - - - -
  YoY % -32.11% 535.63% -82.82% 0.00% 0.00% 0.00% -
  Horiz. % 74.15% 109.23% 17.18% 100.00% - - -
Div Payout % 1,366.67 % 100.00 % 22.71 % 145.49 % - % - % - % -
  YoY % 1,266.67% 340.33% -84.39% 0.00% 0.00% 0.00% -
  Horiz. % 939.36% 68.73% 15.61% 100.00% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 92,733 86,159 76,247 69,657 62,833 46,666 - -
  YoY % 7.63% 13.00% 9.46% 10.86% 34.64% 0.00% -
  Horiz. % 198.71% 184.63% 163.39% 149.27% 134.64% 100.00% -
NOSH 713,333 662,769 94,132 94,131 93,781 93,333 - -
  YoY % 7.63% 604.08% 0.00% 0.37% 0.48% 0.00% -
  Horiz. % 764.29% 710.11% 100.86% 100.86% 100.48% 100.00% -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.30 % 27.25 % 21.26 % 22.29 % 23.94 % 29.73 % - % -
  YoY % -91.56% 28.17% -4.62% -6.89% -19.48% 0.00% -
  Horiz. % 7.74% 91.66% 71.51% 74.97% 80.52% 100.00% -
ROE 0.23 % 5.00 % 3.91 % 3.89 % 3.95 % 5.40 % - % -
  YoY % -95.40% 27.88% 0.51% -1.52% -26.85% 0.00% -
  Horiz. % 4.26% 92.59% 72.41% 72.04% 73.15% 100.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.73 3.45 16.26 16.09 12.42 9.08 - -
  YoY % -20.87% -78.78% 1.06% 29.55% 36.78% 0.00% -
  Horiz. % 30.07% 38.00% 179.07% 177.20% 136.78% 100.00% -
EPS 0.03 0.65 3.17 2.88 2.64 2.70 0.00 -
  YoY % -95.38% -79.50% 10.07% 9.09% -2.22% 0.00% -
  Horiz. % 1.11% 24.07% 117.41% 106.67% 97.78% 100.00% -
DPS 0.41 0.65 0.72 4.19 0.00 0.00 0.00 -
  YoY % -36.92% -9.72% -82.82% 0.00% 0.00% 0.00% -
  Horiz. % 9.79% 15.51% 17.18% 100.00% - - -
NAPS 0.1300 0.1300 0.8100 0.7400 0.6700 0.5000 1.1300 -30.24%
  YoY % 0.00% -83.95% 9.46% 10.45% 34.00% -55.75% -
  Horiz. % 11.50% 11.50% 71.68% 65.49% 59.29% 44.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.96 3.47 2.33 2.30 1.77 1.29 - -
  YoY % -14.70% 48.93% 1.30% 29.94% 37.21% 0.00% -
  Horiz. % 229.46% 268.99% 180.62% 178.29% 137.21% 100.00% -
EPS 0.03 0.65 0.45 0.41 0.38 0.38 0.00 -
  YoY % -95.38% 44.44% 9.76% 7.89% 0.00% 0.00% -
  Horiz. % 7.89% 171.05% 118.42% 107.89% 100.00% 100.00% -
DPS 0.44 0.65 0.10 0.60 0.00 0.00 0.00 -
  YoY % -32.31% 550.00% -83.33% 0.00% 0.00% 0.00% -
  Horiz. % 73.33% 108.33% 16.67% 100.00% - - -
NAPS 0.1409 0.1309 0.1159 0.1059 0.0955 0.0709 1.1300 -29.30%
  YoY % 7.64% 12.94% 9.44% 10.89% 34.70% -93.73% -
  Horiz. % 12.47% 11.58% 10.26% 9.37% 8.45% 6.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.2700 0.4700 0.4100 0.2400 0.1500 0.1400 0.0000 -
P/RPS 9.90 13.63 2.52 1.49 1.21 1.54 0.00 -
  YoY % -27.37% 440.87% 69.13% 23.14% -21.43% 0.00% -
  Horiz. % 642.86% 885.07% 163.64% 96.75% 78.57% 100.00% -
P/EPS 900.00 72.31 12.93 8.33 5.67 5.19 0.00 -
  YoY % 1,144.64% 459.24% 55.22% 46.91% 9.25% 0.00% -
  Horiz. % 17,341.04% 1,393.26% 249.13% 160.50% 109.25% 100.00% -
EY 0.11 1.38 7.73 12.00 17.64 19.29 0.00 -
  YoY % -92.03% -82.15% -35.58% -31.97% -8.55% 0.00% -
  Horiz. % 0.57% 7.15% 40.07% 62.21% 91.45% 100.00% -
DY 1.52 1.38 1.76 17.46 0.00 0.00 0.00 -
  YoY % 10.14% -21.59% -89.92% 0.00% 0.00% 0.00% -
  Horiz. % 8.71% 7.90% 10.08% 100.00% - - -
P/NAPS 2.08 3.62 0.51 0.32 0.22 0.28 0.00 -
  YoY % -42.54% 609.80% 59.38% 45.45% -21.43% 0.00% -
  Horiz. % 742.86% 1,292.86% 182.14% 114.29% 78.57% 100.00% -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 23/02/05 - -
Price 0.2800 0.4700 0.5800 0.2400 0.1500 0.1400 0.0000 -
P/RPS 10.27 13.63 3.57 1.49 1.21 1.54 0.00 -
  YoY % -24.65% 281.79% 139.60% 23.14% -21.43% 0.00% -
  Horiz. % 666.88% 885.07% 231.82% 96.75% 78.57% 100.00% -
P/EPS 933.33 72.31 18.30 8.33 5.67 5.19 0.00 -
  YoY % 1,190.73% 295.14% 119.69% 46.91% 9.25% 0.00% -
  Horiz. % 17,983.24% 1,393.26% 352.60% 160.50% 109.25% 100.00% -
EY 0.11 1.38 5.47 12.00 17.64 19.29 0.00 -
  YoY % -92.03% -74.77% -54.42% -31.97% -8.55% 0.00% -
  Horiz. % 0.57% 7.15% 28.36% 62.21% 91.45% 100.00% -
DY 1.46 1.38 1.24 17.46 0.00 0.00 0.00 -
  YoY % 5.80% 11.29% -92.90% 0.00% 0.00% 0.00% -
  Horiz. % 8.36% 7.90% 7.10% 100.00% - - -
P/NAPS 2.15 3.62 0.72 0.32 0.22 0.28 0.00 -
  YoY % -40.61% 402.78% 125.00% 45.45% -21.43% 0.00% -
  Horiz. % 767.86% 1,292.86% 257.14% 114.29% 78.57% 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.
 


 

240  285  525  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers