[PICORP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 149.52%
YoY- 22.18%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 96,807 93,154 90,506 92,396 89,379 86,294 96,300 0.34%
PBT 32,926 31,269 32,378 36,552 19,217 16,060 28,102 11.10%
Tax -9,162 -7,284 -6,370 -6,224 -7,140 -7,034 -8,014 9.30%
NP 23,764 23,985 26,008 30,328 12,077 9,025 20,088 11.82%
-
NP to SH 15,846 15,672 16,846 19,520 7,823 4,817 14,392 6.60%
-
Tax Rate 27.83% 23.29% 19.67% 17.03% 37.15% 43.80% 28.52% -
Total Cost 73,043 69,169 64,498 62,068 77,302 77,269 76,212 -2.78%
-
Net Worth 112,011 105,063 111,867 105,513 98,609 98,536 105,629 3.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,960 11,907 17,898 - 4,996 - - -
Div Payout % 56.55% 75.98% 106.25% - 63.87% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,011 105,063 111,867 105,513 98,609 98,536 105,629 3.97%
NOSH 658,888 656,648 658,046 659,459 657,394 656,909 660,183 -0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.55% 25.75% 28.74% 32.82% 13.51% 10.46% 20.86% -
ROE 14.15% 14.92% 15.06% 18.50% 7.93% 4.89% 13.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.69 14.19 13.75 14.01 13.60 13.14 14.59 0.45%
EPS 2.41 2.39 2.56 2.96 1.19 0.73 2.18 6.89%
DPS 1.36 1.81 2.72 0.00 0.76 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.16 0.15 0.15 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 659,459
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.71 14.16 13.75 14.04 13.58 13.11 14.64 0.31%
EPS 2.41 2.38 2.56 2.97 1.19 0.73 2.19 6.57%
DPS 1.36 1.81 2.72 0.00 0.76 0.00 0.00 -
NAPS 0.1702 0.1597 0.17 0.1604 0.1499 0.1498 0.1605 3.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.17 0.145 0.14 0.145 0.16 0.17 0.17 -
P/RPS 1.16 1.02 1.02 1.03 1.18 1.29 1.17 -0.56%
P/EPS 7.07 6.08 5.47 4.90 13.45 23.18 7.80 -6.32%
EY 14.15 16.46 18.29 20.41 7.44 4.31 12.82 6.78%
DY 8.00 12.51 19.43 0.00 4.75 0.00 0.00 -
P/NAPS 1.00 0.91 0.82 0.91 1.07 1.13 1.06 -3.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.215 0.175 0.14 0.16 0.135 0.16 0.17 -
P/RPS 1.46 1.23 1.02 1.14 0.99 1.22 1.17 15.86%
P/EPS 8.94 7.33 5.47 5.41 11.34 21.82 7.80 9.49%
EY 11.19 13.64 18.29 18.50 8.81 4.58 12.82 -8.64%
DY 6.33 10.36 19.43 0.00 5.63 0.00 0.00 -
P/NAPS 1.26 1.09 0.82 1.00 0.90 1.07 1.06 12.17%

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