[PICORP] QoQ Cumulative Quarter Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,951 61,004 39,868 18,412 74,726 55,381 35,023 78.82% QoQ % 37.62% 53.01% 116.53% -75.36% 34.93% 58.13% - Horiz. % 239.70% 174.18% 113.83% 52.57% 213.36% 158.13% 100.00%
PBT 7,244 2,025 -217 6,722 19,860 17,572 11,962 -28.36% QoQ % 257.73% 1,033.18% -103.23% -66.15% 13.02% 46.90% - Horiz. % 60.56% 16.93% -1.81% 56.19% 166.03% 146.90% 100.00%
Tax -6,679 -4,952 -3,126 -1,521 -5,498 -4,434 -3,317 59.25% QoQ % -34.87% -58.41% -105.52% 72.34% -24.00% -33.68% - Horiz. % 201.36% 149.29% 94.24% 45.85% 165.75% 133.68% 100.00%
NP 565 -2,927 -3,343 5,201 14,362 13,138 8,645 -83.69% QoQ % 119.30% 12.44% -164.28% -63.79% 9.32% 51.97% - Horiz. % 6.54% -33.86% -38.67% 60.16% 166.13% 151.97% 100.00%
NP to SH 1,912 -1,073 -590 4,215 10,483 10,001 6,571 -55.99% QoQ % 278.19% -81.86% -114.00% -59.79% 4.82% 52.20% - Horiz. % 29.10% -16.33% -8.98% 64.15% 159.53% 152.20% 100.00%
Tax Rate 92.20 % 244.54 % - % 22.63 % 27.68 % 25.23 % 27.73 % 122.28% QoQ % -62.30% 0.00% 0.00% -18.24% 9.71% -9.02% - Horiz. % 332.49% 881.86% 0.00% 81.61% 99.82% 90.98% 100.00%
Total Cost 83,386 63,931 43,211 13,211 60,364 42,243 26,378 114.94% QoQ % 30.43% 47.95% 227.08% -78.11% 42.90% 60.14% - Horiz. % 316.12% 242.36% 163.81% 50.08% 228.84% 160.14% 100.00%
Net Worth 95,550 87,181 85,222 92,203 85,674 85,534 85,422 7.73% QoQ % 9.60% 2.30% -7.57% 7.62% 0.16% 0.13% - Horiz. % 111.86% 102.06% 99.76% 107.94% 100.29% 100.13% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,480 2,749 2,687 - 11,071 8,356 8,345 -44.09% QoQ % 26.59% 2.30% 0.00% 0.00% 32.50% 0.13% - Horiz. % 41.71% 32.95% 32.21% 0.00% 132.67% 100.13% 100.00%
Div Payout % 182.05 % - % - % - % 105.62 % 83.55 % 127.00 % 27.05% QoQ % 0.00% 0.00% 0.00% 0.00% 26.42% -34.21% - Horiz. % 143.35% 0.00% 0.00% 0.00% 83.17% 65.79% 100.00%
Equity 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,550 87,181 85,222 92,203 85,674 85,534 85,422 7.73% QoQ % 9.60% 2.30% -7.57% 7.62% 0.16% 0.13% - Horiz. % 111.86% 102.06% 99.76% 107.94% 100.29% 100.13% 100.00%
NOSH 682,500 670,625 655,555 658,593 659,032 657,960 657,100 2.55% QoQ % 1.77% 2.30% -0.46% -0.07% 0.16% 0.13% - Horiz. % 103.87% 102.06% 99.76% 100.23% 100.29% 100.13% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.67 % -4.80 % -8.39 % 28.25 % 19.22 % 23.72 % 24.68 % -90.91% QoQ % 113.96% 42.79% -129.70% 46.98% -18.97% -3.89% - Horiz. % 2.71% -19.45% -34.00% 114.47% 77.88% 96.11% 100.00%
ROE 2.00 % -1.23 % -0.69 % 4.57 % 12.24 % 11.69 % 7.69 % -59.16% QoQ % 262.60% -78.26% -115.10% -62.66% 4.70% 52.02% - Horiz. % 26.01% -15.99% -8.97% 59.43% 159.17% 152.02% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.30 9.10 6.08 2.80 11.34 8.42 5.33 74.36% QoQ % 35.16% 49.67% 117.14% -75.31% 34.68% 57.97% - Horiz. % 230.77% 170.73% 114.07% 52.53% 212.76% 157.97% 100.00%
EPS 0.29 -0.16 -0.09 0.64 1.59 1.52 1.00 -56.09% QoQ % 281.25% -77.78% -114.06% -59.75% 4.61% 52.00% - Horiz. % 29.00% -16.00% -9.00% 64.00% 159.00% 152.00% 100.00%
DPS 0.51 0.41 0.41 0.00 1.68 1.27 1.27 -45.48% QoQ % 24.39% 0.00% 0.00% 0.00% 32.28% 0.00% - Horiz. % 40.16% 32.28% 32.28% 0.00% 132.28% 100.00% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 5.05% QoQ % 7.69% 0.00% -7.14% 7.69% 0.00% 0.00% - Horiz. % 107.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 672,857 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.48 9.07 5.93 2.74 11.11 8.23 5.21 78.74% QoQ % 37.60% 52.95% 116.42% -75.34% 34.99% 57.97% - Horiz. % 239.54% 174.09% 113.82% 52.59% 213.24% 157.97% 100.00%
EPS 0.28 -0.16 -0.09 0.63 1.56 1.49 0.98 -56.52% QoQ % 275.00% -77.78% -114.29% -59.62% 4.70% 52.04% - Horiz. % 28.57% -16.33% -9.18% 64.29% 159.18% 152.04% 100.00%
DPS 0.52 0.41 0.40 0.00 1.65 1.24 1.24 -43.89% QoQ % 26.83% 2.50% 0.00% 0.00% 33.06% 0.00% - Horiz. % 41.94% 33.06% 32.26% 0.00% 133.06% 100.00% 100.00%
NAPS 0.1420 0.1296 0.1267 0.1370 0.1273 0.1271 0.1270 7.70% QoQ % 9.57% 2.29% -7.52% 7.62% 0.16% 0.08% - Horiz. % 111.81% 102.05% 99.76% 107.87% 100.24% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 -
P/RPS 2.28 2.53 4.11 10.02 2.38 3.80 6.75 -51.40% QoQ % -9.88% -38.44% -58.98% 321.01% -37.37% -43.70% - Horiz. % 33.78% 37.48% 60.89% 148.44% 35.26% 56.30% 100.00%
P/EPS 99.95 -143.75 -277.78 43.75 16.97 21.05 36.00 97.17% QoQ % 169.53% 48.25% -734.93% 157.81% -19.38% -41.53% - Horiz. % 277.64% -399.31% -771.61% 121.53% 47.14% 58.47% 100.00%
EY 1.00 -0.70 -0.36 2.29 5.89 4.75 2.78 -49.33% QoQ % 242.86% -94.44% -115.72% -61.12% 24.00% 70.86% - Horiz. % 35.97% -25.18% -12.95% 82.37% 211.87% 170.86% 100.00%
DY 1.82 1.78 1.64 0.00 6.22 3.97 3.53 -35.62% QoQ % 2.25% 8.54% 0.00% 0.00% 56.68% 12.46% - Horiz. % 51.56% 50.42% 46.46% 0.00% 176.20% 112.46% 100.00%
P/NAPS 2.00 1.77 1.92 2.00 2.08 2.46 2.77 -19.47% QoQ % 12.99% -7.81% -4.00% -3.85% -15.45% -11.19% - Horiz. % 72.20% 63.90% 69.31% 72.20% 75.09% 88.81% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 -
Price 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 -
P/RPS 2.11 3.30 3.78 8.94 2.47 3.68 6.57 -53.01% QoQ % -36.06% -12.70% -57.72% 261.94% -32.88% -43.99% - Horiz. % 32.12% 50.23% 57.53% 136.07% 37.60% 56.01% 100.00%
P/EPS 92.81 -187.50 -255.56 39.06 17.60 20.39 35.00 91.24% QoQ % 149.50% 26.63% -754.28% 121.93% -13.68% -41.74% - Horiz. % 265.17% -535.71% -730.17% 111.60% 50.29% 58.26% 100.00%
EY 1.08 -0.53 -0.39 2.56 5.68 4.90 2.86 -47.66% QoQ % 303.77% -35.90% -115.23% -54.93% 15.92% 71.33% - Horiz. % 37.76% -18.53% -13.64% 89.51% 198.60% 171.33% 100.00%
DY 1.96 1.37 1.78 0.00 6.00 4.10 3.63 -33.62% QoQ % 43.07% -23.03% 0.00% 0.00% 46.34% 12.95% - Horiz. % 53.99% 37.74% 49.04% 0.00% 165.29% 112.95% 100.00%
P/NAPS 1.86 2.31 1.77 1.79 2.15 2.38 2.69 -21.75% QoQ % -19.48% 30.51% -1.12% -16.74% -9.66% -11.52% - Horiz. % 69.14% 85.87% 65.80% 66.54% 79.93% 88.48% 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
Q1 2010.pdf 
