[PICORP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.47%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 79,736 73,648 74,726 73,841 70,046 71,288 72,187 6.87%
PBT -434 26,888 19,860 23,429 23,924 26,852 24,060 -
Tax -6,252 -6,084 -5,498 -5,912 -6,634 -6,136 -6,748 -4.97%
NP -6,686 20,804 14,362 17,517 17,290 20,716 17,312 -
-
NP to SH -1,180 16,860 10,483 13,334 13,142 15,948 12,966 -
-
Tax Rate - 22.63% 27.68% 25.23% 27.73% 22.85% 28.05% -
Total Cost 86,422 52,844 60,364 56,324 52,756 50,572 54,875 35.47%
-
Net Worth 85,222 92,203 85,674 85,534 85,422 84,968 85,562 -0.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,375 - 11,071 11,141 16,690 - 12,373 -42.72%
Div Payout % 0.00% - 105.62% 83.55% 127.00% - 95.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 85,222 92,203 85,674 85,534 85,422 84,968 85,562 -0.26%
NOSH 655,555 658,593 659,032 657,960 657,100 653,606 658,172 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -8.39% 28.25% 19.22% 23.72% 24.68% 29.06% 23.98% -
ROE -1.38% 18.29% 12.24% 15.59% 15.38% 18.77% 15.15% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.16 11.18 11.34 11.22 10.66 10.91 10.97 7.12%
EPS -0.18 2.56 1.59 2.03 2.00 2.44 1.97 -
DPS 0.82 0.00 1.68 1.69 2.54 0.00 1.88 -42.57%
NAPS 0.13 0.14 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 659,615
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.12 11.19 11.36 11.22 10.65 10.83 10.97 6.89%
EPS -0.18 2.56 1.59 2.03 2.00 2.42 1.97 -
DPS 0.82 0.00 1.68 1.69 2.54 0.00 1.88 -42.57%
NAPS 0.1295 0.1401 0.1302 0.13 0.1298 0.1291 0.13 -0.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.28 0.27 0.32 0.36 0.47 0.47 -
P/RPS 2.06 2.50 2.38 2.85 3.38 4.31 4.29 -38.76%
P/EPS -138.89 10.94 16.97 15.79 18.00 19.26 23.86 -
EY -0.72 9.14 5.89 6.33 5.56 5.19 4.19 -
DY 3.28 0.00 6.22 5.29 7.06 0.00 4.00 -12.42%
P/NAPS 1.92 2.00 2.08 2.46 2.77 3.62 3.62 -34.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 -
Price 0.23 0.25 0.28 0.31 0.35 0.42 0.47 -
P/RPS 1.89 2.24 2.47 2.76 3.28 3.85 4.29 -42.18%
P/EPS -127.78 9.77 17.60 15.30 17.50 17.21 23.86 -
EY -0.78 10.24 5.68 6.54 5.71 5.81 4.19 -
DY 3.57 0.00 6.00 5.46 7.26 0.00 4.00 -7.32%
P/NAPS 1.77 1.79 2.15 2.38 2.69 3.23 3.62 -38.01%

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