[PICORP] QoQ Cumulative Quarter Result on 2011-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 48,150 23,437 88,796 65,924 40,952 19,191 83,951 -30.99% QoQ % 105.44% -73.61% 34.69% 60.98% 113.39% -77.14% - Horiz. % 57.35% 27.92% 105.77% 78.53% 48.78% 22.86% 100.00%
PBT 14,051 7,489 22,604 19,273 12,658 6,894 7,244 55.59% QoQ % 87.62% -66.87% 17.28% 52.26% 83.61% -4.83% - Horiz. % 193.97% 103.38% 312.04% 266.05% 174.74% 95.17% 100.00%
Tax -4,007 -2,102 -7,668 -5,560 -3,894 -1,914 -6,679 -28.89% QoQ % -90.63% 72.59% -37.91% -42.78% -103.45% 71.34% - Horiz. % 59.99% 31.47% 114.81% 83.25% 58.30% 28.66% 100.00%
NP 10,044 5,387 14,936 13,713 8,764 4,980 565 582.34% QoQ % 86.45% -63.93% 8.92% 56.47% 75.98% 781.42% - Horiz. % 1,777.70% 953.45% 2,643.54% 2,427.08% 1,551.15% 881.42% 100.00%
NP to SH 7,196 3,994 9,234 9,977 6,291 3,728 1,912 142.15% QoQ % 80.17% -56.75% -7.45% 58.59% 68.75% 94.98% - Horiz. % 376.36% 208.89% 482.95% 521.81% 329.03% 194.98% 100.00%
Tax Rate 28.52 % 28.07 % 33.92 % 28.85 % 30.76 % 27.76 % 92.20 % -54.29% QoQ % 1.60% -17.25% 17.57% -6.21% 10.81% -69.89% - Horiz. % 30.93% 30.44% 36.79% 31.29% 33.36% 30.11% 100.00%
Total Cost 38,106 18,050 73,860 52,211 32,188 14,211 83,386 -40.70% QoQ % 111.11% -75.56% 41.46% 62.21% 126.50% -82.96% - Horiz. % 45.70% 21.65% 88.58% 62.61% 38.60% 17.04% 100.00%
Net Worth 105,629 98,213 98,935 98,441 91,743 91,564 95,550 6.92% QoQ % 7.55% -0.73% 0.50% 7.30% 0.20% -4.17% - Horiz. % 110.55% 102.79% 103.54% 103.03% 96.02% 95.83% 100.00%
Dividend 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,387 3,346 - - 3,480 - QoQ % 0.00% 0.00% 120.71% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 212.23% 96.16% 0.00% 0.00% 100.00%
Div Payout % - % - % 80.00 % 33.55 % - % - % 182.05 % - QoQ % 0.00% 0.00% 138.45% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 43.94% 18.43% 0.00% 0.00% 100.00%
Equity 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 105,629 98,213 98,935 98,441 91,743 91,564 95,550 6.92% QoQ % 7.55% -0.73% 0.50% 7.30% 0.20% -4.17% - Horiz. % 110.55% 102.79% 103.54% 103.03% 96.02% 95.83% 100.00%
NOSH 660,183 654,754 659,571 656,274 655,312 654,035 682,500 -2.19% QoQ % 0.83% -0.73% 0.50% 0.15% 0.20% -4.17% - Horiz. % 96.73% 95.93% 96.64% 96.16% 96.02% 95.83% 100.00%
Ratio Analysis 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.86 % 22.99 % 16.82 % 20.80 % 21.40 % 25.95 % 0.67 % 891.75% QoQ % -9.26% 36.68% -19.13% -2.80% -17.53% 3,773.13% - Horiz. % 3,113.43% 3,431.34% 2,510.45% 3,104.48% 3,194.03% 3,873.13% 100.00%
ROE 6.81 % 4.07 % 9.33 % 10.13 % 6.86 % 4.07 % 2.00 % 126.50% QoQ % 67.32% -56.38% -7.90% 47.67% 68.55% 103.50% - Horiz. % 340.50% 203.50% 466.50% 506.50% 343.00% 203.50% 100.00%
Per Share 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.29 3.58 13.46 10.05 6.25 2.93 12.30 -29.46% QoQ % 103.63% -73.40% 33.93% 60.80% 113.31% -76.18% - Horiz. % 59.27% 29.11% 109.43% 81.71% 50.81% 23.82% 100.00%
EPS 1.09 0.61 1.40 1.52 0.96 0.57 0.29 141.94% QoQ % 78.69% -56.43% -7.89% 58.33% 68.42% 96.55% - Horiz. % 375.86% 210.34% 482.76% 524.14% 331.03% 196.55% 100.00%
DPS 0.00 0.00 1.12 0.51 0.00 0.00 0.51 - QoQ % 0.00% 0.00% 119.61% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 219.61% 100.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 9.32% QoQ % 6.67% 0.00% 0.00% 7.14% 0.00% 0.00% - Horiz. % 114.29% 107.14% 107.14% 107.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 698,333 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.89 3.36 12.72 9.44 5.86 2.75 12.02 -31.02% QoQ % 105.06% -73.58% 34.75% 61.09% 113.09% -77.12% - Horiz. % 57.32% 27.95% 105.82% 78.54% 48.75% 22.88% 100.00%
EPS 1.03 0.57 1.32 1.43 0.90 0.53 0.27 144.34% QoQ % 80.70% -56.82% -7.69% 58.89% 69.81% 96.30% - Horiz. % 381.48% 211.11% 488.89% 529.63% 333.33% 196.30% 100.00%
DPS 0.00 0.00 1.06 0.48 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 120.83% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 212.00% 96.00% 0.00% 0.00% 100.00%
NAPS 0.1513 0.1406 0.1417 0.1410 0.1314 0.1311 0.1368 6.95% QoQ % 7.61% -0.78% 0.50% 7.31% 0.23% -4.17% - Horiz. % 110.60% 102.78% 103.58% 103.07% 96.05% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1700 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 -
P/RPS 2.33 5.59 1.63 1.79 3.68 8.52 2.28 1.46% QoQ % -58.32% 242.94% -8.94% -51.36% -56.81% 273.68% - Horiz. % 102.19% 245.18% 71.49% 78.51% 161.40% 373.68% 100.00%
P/EPS 15.60 32.79 15.71 11.84 23.96 43.86 99.95 -71.04% QoQ % -52.42% 108.72% 32.69% -50.58% -45.37% -56.12% - Horiz. % 15.61% 32.81% 15.72% 11.85% 23.97% 43.88% 100.00%
EY 6.41 3.05 6.36 8.45 4.17 2.28 1.00 245.46% QoQ % 110.16% -52.04% -24.73% 102.64% 82.89% 128.00% - Horiz. % 641.00% 305.00% 636.00% 845.00% 417.00% 228.00% 100.00%
DY 0.00 0.00 5.09 2.83 0.00 0.00 1.82 - QoQ % 0.00% 0.00% 79.86% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 279.67% 155.49% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.33 1.47 1.20 1.64 1.79 2.00 -34.53% QoQ % -20.30% -9.52% 22.50% -26.83% -8.38% -10.50% - Horiz. % 53.00% 66.50% 73.50% 60.00% 82.00% 89.50% 100.00%
Price Multiplier on Announcement Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 -
Price 0.1700 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 -
P/RPS 2.33 5.03 1.63 2.19 2.72 8.52 2.11 6.84% QoQ % -53.68% 208.59% -25.57% -19.49% -68.08% 303.79% - Horiz. % 110.43% 238.39% 77.25% 103.79% 128.91% 403.79% 100.00%
P/EPS 15.60 29.51 15.71 14.47 17.71 43.86 92.81 -69.58% QoQ % -47.14% 87.84% 8.57% -18.29% -59.62% -52.74% - Horiz. % 16.81% 31.80% 16.93% 15.59% 19.08% 47.26% 100.00%
EY 6.41 3.39 6.36 6.91 5.65 2.28 1.08 228.17% QoQ % 89.09% -46.70% -7.96% 22.30% 147.81% 111.11% - Horiz. % 593.52% 313.89% 588.89% 639.81% 523.15% 211.11% 100.00%
DY 0.00 0.00 5.09 2.32 0.00 0.00 1.96 - QoQ % 0.00% 0.00% 119.40% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 259.69% 118.37% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.20 1.47 1.47 1.21 1.79 1.86 -31.29% QoQ % -11.67% -18.37% 0.00% 21.49% -32.40% -3.76% - Horiz. % 56.99% 64.52% 79.03% 79.03% 65.05% 96.24% 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.
Comment
Q3 2011_v2.pdf 
