[PICORP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.01%
YoY- 7.14%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,379 86,294 96,300 93,748 88,796 87,898 81,904 5.96%
PBT 19,217 16,060 28,102 29,956 22,604 25,697 25,316 -16.71%
Tax -7,140 -7,034 -8,014 -8,408 -7,668 -7,413 -7,788 -5.60%
NP 12,077 9,025 20,088 21,548 14,936 18,284 17,528 -21.90%
-
NP to SH 7,823 4,817 14,392 15,976 9,234 13,302 12,582 -27.04%
-
Tax Rate 37.15% 43.80% 28.52% 28.07% 33.92% 28.85% 30.76% -
Total Cost 77,302 77,269 76,212 72,200 73,860 69,614 64,376 12.91%
-
Net Worth 98,609 98,536 105,629 98,213 98,935 98,441 91,743 4.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,996 - - - 7,387 4,462 - -
Div Payout % 63.87% - - - 80.00% 33.55% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 98,609 98,536 105,629 98,213 98,935 98,441 91,743 4.90%
NOSH 657,394 656,909 660,183 654,754 659,571 656,274 655,312 0.21%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.51% 10.46% 20.86% 22.99% 16.82% 20.80% 21.40% -
ROE 7.93% 4.89% 13.63% 16.27% 9.33% 13.51% 13.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.60 13.14 14.59 14.32 13.46 13.39 12.50 5.75%
EPS 1.19 0.73 2.18 2.44 1.40 2.03 1.92 -27.20%
DPS 0.76 0.00 0.00 0.00 1.12 0.68 0.00 -
NAPS 0.15 0.15 0.16 0.15 0.15 0.15 0.14 4.68%
Adjusted Per Share Value based on latest NOSH - 654,754
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.58 13.11 14.64 14.25 13.49 13.36 12.45 5.93%
EPS 1.19 0.73 2.19 2.43 1.40 2.02 1.91 -26.94%
DPS 0.76 0.00 0.00 0.00 1.12 0.68 0.00 -
NAPS 0.1499 0.1498 0.1605 0.1493 0.1504 0.1496 0.1394 4.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.17 0.17 0.20 0.22 0.18 0.23 -
P/RPS 1.18 1.29 1.17 1.40 1.63 1.34 1.84 -25.53%
P/EPS 13.45 23.18 7.80 8.20 15.71 8.88 11.98 7.98%
EY 7.44 4.31 12.82 12.20 6.36 11.26 8.35 -7.37%
DY 4.75 0.00 0.00 0.00 5.09 3.78 0.00 -
P/NAPS 1.07 1.13 1.06 1.33 1.47 1.20 1.64 -24.67%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 -
Price 0.135 0.16 0.17 0.18 0.22 0.22 0.17 -
P/RPS 0.99 1.22 1.17 1.26 1.63 1.64 1.36 -19.00%
P/EPS 11.34 21.82 7.80 7.38 15.71 10.85 8.85 17.88%
EY 8.81 4.58 12.82 13.56 6.36 9.21 11.29 -15.17%
DY 5.63 0.00 0.00 0.00 5.09 3.09 0.00 -
P/NAPS 0.90 1.07 1.06 1.20 1.47 1.47 1.21 -17.83%

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