[PICORP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 66.82%
YoY- -16.77%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 17,822 72,187 49,338 30,743 14,895 58,183 44,650 -45.75%
PBT 6,713 24,060 16,662 10,068 5,899 22,651 17,657 -47.48%
Tax -1,534 -6,748 -5,577 -3,147 -1,652 -6,186 -4,592 -51.82%
NP 5,179 17,312 11,085 6,921 4,247 16,465 13,065 -46.00%
-
NP to SH 3,987 12,966 8,658 5,350 3,207 12,967 9,760 -44.91%
-
Tax Rate 22.85% 28.05% 33.47% 31.26% 28.00% 27.31% 26.01% -
Total Cost 12,643 54,875 38,253 23,822 10,648 41,718 31,585 -45.65%
-
Net Worth 84,968 85,562 78,709 79,259 85,083 78,005 74,281 9.36%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 12,373 8,067 8,124 4,712 1,174 7,465 -
Div Payout % - 95.43% 93.18% 151.85% 146.94% 9.06% 76.49% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 84,968 85,562 78,709 79,259 85,083 78,005 74,281 9.36%
NOSH 653,606 658,172 655,909 660,493 654,489 93,982 94,026 263.80%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 29.06% 23.98% 22.47% 22.51% 28.51% 28.30% 29.26% -
ROE 4.69% 15.15% 11.00% 6.75% 3.77% 16.62% 13.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.73 10.97 7.52 4.65 2.28 61.91 47.49 -85.07%
EPS 0.61 1.97 1.32 0.81 0.49 1.97 10.38 -84.85%
DPS 0.00 1.88 1.23 1.23 0.72 1.25 7.94 -
NAPS 0.13 0.13 0.12 0.12 0.13 0.83 0.79 -69.93%
Adjusted Per Share Value based on latest NOSH - 649,393
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.71 10.97 7.50 4.67 2.26 8.84 6.79 -45.76%
EPS 0.61 1.97 1.32 0.81 0.49 1.97 1.48 -44.58%
DPS 0.00 1.88 1.23 1.23 0.72 0.18 1.13 -
NAPS 0.1291 0.13 0.1196 0.1205 0.1293 0.1185 0.1129 9.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.47 0.47 0.50 0.71 0.57 0.41 0.46 -
P/RPS 17.24 4.29 6.65 15.25 25.05 0.66 0.97 579.85%
P/EPS 77.05 23.86 37.88 87.65 116.33 2.97 4.43 570.12%
EY 1.30 4.19 2.64 1.14 0.86 33.65 22.57 -85.05%
DY 0.00 4.00 2.46 1.73 1.26 3.05 17.26 -
P/NAPS 3.62 3.62 4.17 5.92 4.38 0.49 0.58 238.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 -
Price 0.42 0.47 0.50 0.56 0.69 0.58 0.53 -
P/RPS 15.40 4.29 6.65 12.03 30.32 0.94 1.12 473.02%
P/EPS 68.85 23.86 37.88 69.14 140.82 4.20 5.11 465.32%
EY 1.45 4.19 2.64 1.45 0.71 23.79 19.58 -82.33%
DY 0.00 4.00 2.46 2.20 1.04 2.16 14.98 -
P/NAPS 3.23 3.62 4.17 4.67 5.31 0.70 0.67 185.10%

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