[PICORP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.25%
YoY- 69.47%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 54,300 55,514 53,828 51,700 49,952 42,360 40,944 20.72%
PBT 22,368 22,109 22,017 21,492 21,088 15,084 15,360 28.50%
Tax -5,932 -6,879 -6,210 -6,036 -6,100 -4,435 -7,092 -11.23%
NP 16,436 15,230 15,806 15,456 14,988 10,649 8,268 58.16%
-
NP to SH 12,632 12,180 12,625 12,510 11,664 8,682 8,268 32.68%
-
Tax Rate 26.52% 31.11% 28.21% 28.08% 28.93% 29.40% 46.17% -
Total Cost 37,864 40,284 38,021 36,244 34,964 31,711 32,676 10.33%
-
Net Worth 74,250 69,546 73,767 72,426 70,548 62,995 46,977 35.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,405 8,387 5,643 - 6,421 3,332 -
Div Payout % - 60.80% 66.43% 45.11% - 73.97% 40.30% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 74,250 69,546 73,767 72,426 70,548 62,995 46,977 35.72%
NOSH 93,988 93,981 94,031 94,060 94,064 94,023 93,954 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 30.27% 27.43% 29.37% 29.90% 30.00% 25.14% 20.19% -
ROE 17.01% 17.51% 17.11% 17.27% 16.53% 13.78% 17.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.77 59.07 57.24 54.96 53.10 45.05 43.58 20.69%
EPS 13.44 12.96 13.43 13.30 12.40 9.24 8.80 32.65%
DPS 0.00 7.88 8.92 6.00 0.00 6.83 3.55 -
NAPS 0.79 0.74 0.7845 0.77 0.75 0.67 0.50 35.69%
Adjusted Per Share Value based on latest NOSH - 94,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.25 8.44 8.18 7.86 7.59 6.44 6.22 20.73%
EPS 1.92 1.85 1.92 1.90 1.77 1.32 1.26 32.45%
DPS 0.00 1.13 1.27 0.86 0.00 0.98 0.51 -
NAPS 0.1128 0.1057 0.1121 0.1101 0.1072 0.0957 0.0714 35.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.25 0.24 0.22 0.19 0.15 0.15 0.14 -
P/RPS 0.43 0.41 0.38 0.35 0.28 0.33 0.32 21.79%
P/EPS 1.86 1.85 1.64 1.43 1.21 1.62 1.59 11.03%
EY 53.76 54.00 61.03 70.00 82.67 61.56 62.86 -9.90%
DY 0.00 32.83 40.55 31.58 0.00 45.53 25.33 -
P/NAPS 0.32 0.32 0.28 0.25 0.20 0.22 0.28 9.31%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 16/11/05 -
Price 0.24 0.24 0.24 0.19 0.16 0.15 0.15 -
P/RPS 0.42 0.41 0.42 0.35 0.30 0.33 0.34 15.14%
P/EPS 1.79 1.85 1.79 1.43 1.29 1.62 1.70 3.50%
EY 56.00 54.00 55.94 70.00 77.50 61.56 58.67 -3.06%
DY 0.00 32.83 37.17 31.58 0.00 45.53 23.64 -
P/NAPS 0.30 0.32 0.31 0.25 0.21 0.22 0.30 0.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment