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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS