[PICORP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.22%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,486 59,580 58,183 59,533 57,446 54,300 55,514 7.05%
PBT 20,136 23,596 22,651 23,542 22,866 22,368 22,109 -6.04%
Tax -6,294 -6,608 -6,186 -6,122 -5,996 -5,932 -6,879 -5.75%
NP 13,842 16,988 16,465 17,420 16,870 16,436 15,230 -6.17%
-
NP to SH 10,700 12,828 12,967 13,013 12,856 12,632 12,180 -8.28%
-
Tax Rate 31.26% 28.00% 27.31% 26.00% 26.22% 26.52% 31.11% -
Total Cost 47,644 42,592 41,718 42,113 40,576 37,864 40,284 11.84%
-
Net Worth 79,259 85,083 78,005 74,281 74,241 74,250 69,546 9.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,248 18,849 1,174 9,954 7,048 - 7,405 68.93%
Div Payout % 151.85% 146.94% 9.06% 76.49% 54.82% - 60.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 79,259 85,083 78,005 74,281 74,241 74,250 69,546 9.11%
NOSH 660,493 654,489 93,982 94,026 93,976 93,988 93,981 267.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.51% 28.51% 28.30% 29.26% 29.37% 30.27% 27.43% -
ROE 13.50% 15.08% 16.62% 17.52% 17.32% 17.01% 17.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.31 9.10 61.91 63.32 61.13 57.77 59.07 -70.85%
EPS 1.62 1.96 1.97 13.84 13.68 13.44 12.96 -75.03%
DPS 2.46 2.88 1.25 10.59 7.50 0.00 7.88 -54.01%
NAPS 0.12 0.13 0.83 0.79 0.79 0.79 0.74 -70.29%
Adjusted Per Share Value based on latest NOSH - 94,124
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.34 9.05 8.84 9.05 8.73 8.25 8.44 6.99%
EPS 1.63 1.95 1.97 1.98 1.95 1.92 1.85 -8.10%
DPS 2.47 2.86 0.18 1.51 1.07 0.00 1.13 68.50%
NAPS 0.1205 0.1293 0.1185 0.1129 0.1128 0.1128 0.1057 9.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.71 0.57 0.41 0.46 0.36 0.25 0.24 -
P/RPS 7.63 6.26 0.66 0.73 0.59 0.43 0.41 603.50%
P/EPS 43.83 29.08 2.97 3.32 2.63 1.86 1.85 726.48%
EY 2.28 3.44 33.65 30.09 38.00 53.76 54.00 -87.89%
DY 3.46 5.05 3.05 23.01 20.83 0.00 32.83 -77.71%
P/NAPS 5.92 4.38 0.49 0.58 0.46 0.32 0.32 600.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 -
Price 0.56 0.69 0.58 0.53 0.41 0.24 0.24 -
P/RPS 6.02 7.58 0.94 0.84 0.67 0.42 0.41 500.60%
P/EPS 34.57 35.20 4.20 3.83 3.00 1.79 1.85 605.43%
EY 2.89 2.84 23.79 26.11 33.37 56.00 54.00 -85.82%
DY 4.39 4.17 2.16 19.97 18.29 0.00 32.83 -73.88%
P/NAPS 4.67 5.31 0.70 0.67 0.52 0.30 0.32 498.16%

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