[PICORP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.71%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 58,183 59,533 57,446 54,300 55,514 53,828 51,700 8.17%
PBT 22,651 23,542 22,866 22,368 22,109 22,017 21,492 3.55%
Tax -6,186 -6,122 -5,996 -5,932 -6,879 -6,210 -6,036 1.64%
NP 16,465 17,420 16,870 16,436 15,230 15,806 15,456 4.29%
-
NP to SH 12,967 13,013 12,856 12,632 12,180 12,625 12,510 2.41%
-
Tax Rate 27.31% 26.00% 26.22% 26.52% 31.11% 28.21% 28.08% -
Total Cost 41,718 42,113 40,576 37,864 40,284 38,021 36,244 9.80%
-
Net Worth 78,005 74,281 74,241 74,250 69,546 73,767 72,426 5.05%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,174 9,954 7,048 - 7,405 8,387 5,643 -64.78%
Div Payout % 9.06% 76.49% 54.82% - 60.80% 66.43% 45.11% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 78,005 74,281 74,241 74,250 69,546 73,767 72,426 5.05%
NOSH 93,982 94,026 93,976 93,988 93,981 94,031 94,060 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 28.30% 29.26% 29.37% 30.27% 27.43% 29.37% 29.90% -
ROE 16.62% 17.52% 17.32% 17.01% 17.51% 17.11% 17.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 61.91 63.32 61.13 57.77 59.07 57.24 54.96 8.23%
EPS 1.97 13.84 13.68 13.44 12.96 13.43 13.30 -71.90%
DPS 1.25 10.59 7.50 0.00 7.88 8.92 6.00 -64.75%
NAPS 0.83 0.79 0.79 0.79 0.74 0.7845 0.77 5.11%
Adjusted Per Share Value based on latest NOSH - 93,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.84 9.05 8.73 8.25 8.44 8.18 7.86 8.12%
EPS 1.97 1.98 1.95 1.92 1.85 1.92 1.90 2.43%
DPS 0.18 1.51 1.07 0.00 1.13 1.27 0.86 -64.64%
NAPS 0.1185 0.1129 0.1128 0.1128 0.1057 0.1121 0.1101 5.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.46 0.36 0.25 0.24 0.22 0.19 -
P/RPS 0.66 0.73 0.59 0.43 0.41 0.38 0.35 52.45%
P/EPS 2.97 3.32 2.63 1.86 1.85 1.64 1.43 62.56%
EY 33.65 30.09 38.00 53.76 54.00 61.03 70.00 -38.55%
DY 3.05 23.01 20.83 0.00 32.83 40.55 31.58 -78.85%
P/NAPS 0.49 0.58 0.46 0.32 0.32 0.28 0.25 56.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 -
Price 0.58 0.53 0.41 0.24 0.24 0.24 0.19 -
P/RPS 0.94 0.84 0.67 0.42 0.41 0.42 0.35 92.86%
P/EPS 4.20 3.83 3.00 1.79 1.85 1.79 1.43 104.68%
EY 23.79 26.11 33.37 56.00 54.00 55.94 70.00 -51.20%
DY 2.16 19.97 18.29 0.00 32.83 37.17 31.58 -83.19%
P/NAPS 0.70 0.67 0.52 0.30 0.32 0.31 0.25 98.28%

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