Highlights

[PICORP] YoY Quarter Result on 2014-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -66.32%    YoY -     -71.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 23,796 20,051 19,922 19,811 23,099 23,437 19,191 3.65%
  YoY % 18.68% 0.65% 0.56% -14.23% -1.44% 22.12% -
  Horiz. % 124.00% 104.48% 103.81% 103.23% 120.36% 122.12% 100.00%
PBT 6,529 49 5,763 3,792 9,138 7,489 6,894 -0.90%
  YoY % 13,224.49% -99.15% 51.98% -58.50% 22.02% 8.63% -
  Horiz. % 94.71% 0.71% 83.59% 55.00% 132.55% 108.63% 100.00%
Tax -2,214 -1,521 -1,851 -1,545 -1,556 -2,102 -1,914 2.45%
  YoY % -45.56% 17.83% -19.81% 0.71% 25.98% -9.82% -
  Horiz. % 115.67% 79.47% 96.71% 80.72% 81.30% 109.82% 100.00%
NP 4,315 -1,472 3,912 2,247 7,582 5,387 4,980 -2.36%
  YoY % 393.14% -137.63% 74.10% -70.36% 40.75% 8.17% -
  Horiz. % 86.65% -29.56% 78.55% 45.12% 152.25% 108.17% 100.00%
NP to SH 1,775 -2,796 2,495 1,378 4,880 3,994 3,728 -11.62%
  YoY % 163.48% -212.06% 81.06% -71.76% 22.18% 7.14% -
  Horiz. % 47.61% -75.00% 66.93% 36.96% 130.90% 107.14% 100.00%
Tax Rate 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 28.07 % 27.76 % 3.39%
  YoY % -98.91% 9,564.01% -21.16% 139.22% -39.33% 1.12% -
  Horiz. % 122.15% 11,181.84% 115.71% 146.76% 61.35% 101.12% 100.00%
Total Cost 19,481 21,523 16,010 17,564 15,517 18,050 14,211 5.39%
  YoY % -9.49% 34.43% -8.85% 13.19% -14.03% 27.01% -
  Horiz. % 137.08% 151.45% 112.66% 123.59% 109.19% 127.01% 100.00%
Net Worth 91,949 93,200 111,618 111,552 105,513 98,213 91,564 0.07%
  YoY % -1.34% -16.50% 0.06% 5.72% 7.43% 7.26% -
  Horiz. % 100.42% 101.79% 121.90% 121.83% 115.23% 107.26% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 91,949 93,200 111,618 111,552 105,513 98,213 91,564 0.07%
  YoY % -1.34% -16.50% 0.06% 5.72% 7.43% 7.26% -
  Horiz. % 100.42% 101.79% 121.90% 121.83% 115.23% 107.26% 100.00%
NOSH 656,780 665,714 656,578 656,190 659,459 654,754 654,035 0.07%
  YoY % -1.34% 1.39% 0.06% -0.50% 0.72% 0.11% -
  Horiz. % 100.42% 101.79% 100.39% 100.33% 100.83% 100.11% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % 22.99 % 25.95 % -5.80%
  YoY % 347.00% -137.37% 73.19% -65.45% 42.76% -11.41% -
  Horiz. % 69.87% -28.29% 75.68% 43.70% 126.47% 88.59% 100.00%
ROE 1.93 % -3.00 % 2.24 % 1.24 % 4.63 % 4.07 % 4.07 % -11.68%
  YoY % 164.33% -233.93% 80.65% -73.22% 13.76% 0.00% -
  Horiz. % 47.42% -73.71% 55.04% 30.47% 113.76% 100.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.62 3.01 3.03 3.02 3.50 3.58 2.93 3.58%
  YoY % 20.27% -0.66% 0.33% -13.71% -2.23% 22.18% -
  Horiz. % 123.55% 102.73% 103.41% 103.07% 119.45% 122.18% 100.00%
EPS 0.27 -0.42 0.38 0.21 0.74 0.61 0.57 -11.70%
  YoY % 164.29% -210.53% 80.95% -71.62% 21.31% 7.02% -
  Horiz. % 47.37% -73.68% 66.67% 36.84% 129.82% 107.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1400 0.1700 0.1700 0.1600 0.1500 0.1400 -
  YoY % 0.00% -17.65% 0.00% 6.25% 6.67% 7.14% -
  Horiz. % 100.00% 100.00% 121.43% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.62 3.05 3.03 3.01 3.51 3.56 2.92 3.64%
  YoY % 18.69% 0.66% 0.66% -14.25% -1.40% 21.92% -
  Horiz. % 123.97% 104.45% 103.77% 103.08% 120.21% 121.92% 100.00%
EPS 0.27 -0.42 0.38 0.21 0.74 0.61 0.57 -11.70%
  YoY % 164.29% -210.53% 80.95% -71.62% 21.31% 7.02% -
  Horiz. % 47.37% -73.68% 66.67% 36.84% 129.82% 107.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1397 0.1416 0.1696 0.1695 0.1604 0.1493 0.1392 0.06%
  YoY % -1.34% -16.51% 0.06% 5.67% 7.43% 7.26% -
  Horiz. % 100.36% 101.72% 121.84% 121.77% 115.23% 107.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 0.2500 -
P/RPS 4.69 5.48 7.58 9.44 4.14 5.59 8.52 -9.46%
  YoY % -14.42% -27.70% -19.70% 128.02% -25.94% -34.39% -
  Horiz. % 55.05% 64.32% 88.97% 110.80% 48.59% 65.61% 100.00%
P/EPS 62.90 -39.29 60.53 135.71 19.59 32.79 43.86 6.19%
  YoY % 260.09% -164.91% -55.40% 592.75% -40.26% -25.24% -
  Horiz. % 143.41% -89.58% 138.01% 309.42% 44.66% 74.76% 100.00%
EY 1.59 -2.55 1.65 0.74 5.10 3.05 2.28 -5.83%
  YoY % 162.35% -254.55% 122.97% -85.49% 67.21% 33.77% -
  Horiz. % 69.74% -111.84% 72.37% 32.46% 223.68% 133.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.18 1.35 1.68 0.91 1.33 1.79 -6.31%
  YoY % 2.54% -12.59% -19.64% 84.62% -31.58% -25.70% -
  Horiz. % 67.60% 65.92% 75.42% 93.85% 50.84% 74.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 23/05/11 -
Price 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 0.2500 -
P/RPS 4.69 5.64 7.75 9.44 4.57 5.03 8.52 -9.46%
  YoY % -16.84% -27.23% -17.90% 106.56% -9.15% -40.96% -
  Horiz. % 55.05% 66.20% 90.96% 110.80% 53.64% 59.04% 100.00%
P/EPS 62.90 -40.48 61.84 135.71 21.62 29.51 43.86 6.19%
  YoY % 255.39% -165.46% -54.43% 527.71% -26.74% -32.72% -
  Horiz. % 143.41% -92.29% 140.99% 309.42% 49.29% 67.28% 100.00%
EY 1.59 -2.47 1.62 0.74 4.63 3.39 2.28 -5.83%
  YoY % 164.37% -252.47% 118.92% -84.02% 36.58% 48.68% -
  Horiz. % 69.74% -108.33% 71.05% 32.46% 203.07% 148.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.21 1.38 1.68 1.00 1.20 1.79 -6.31%
  YoY % 0.00% -12.32% -17.86% 68.00% -16.67% -32.96% -
  Horiz. % 67.60% 67.60% 77.09% 93.85% 55.87% 67.04% 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.
 


 

269  428  534  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers