[PICORP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 98.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,374 9,195 51,014 42,537 19,576 0 0 -
PBT 6,992 3,357 16,176 12,160 6,963 0 0 -
Tax -3,301 -1,608 -5,964 -4,468 -3,090 0 0 -
NP 3,691 1,749 10,212 7,692 3,873 0 0 -
-
NP to SH 3,691 1,749 10,212 7,692 3,873 0 0 -
-
Tax Rate 47.21% 47.90% 36.87% 36.74% 44.38% - - -
Total Cost 15,683 7,446 40,802 34,845 15,703 0 0 -
-
Net Worth 46,959 47,956 42,128 37,363 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,498 - - - - - - -
Div Payout % 67.68% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 46,959 47,956 42,128 37,363 0 0 0 -
NOSH 93,918 94,032 84,257 81,224 93,896 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.05% 19.02% 20.02% 18.08% 19.78% 0.00% 0.00% -
ROE 7.86% 3.65% 24.24% 20.59% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.63 9.78 60.55 52.37 20.85 0.00 0.00 -
EPS 3.93 1.86 12.12 9.47 4.12 0.00 0.00 -
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.50 0.46 0.00 0.00 1.13 -41.96%
Adjusted Per Share Value based on latest NOSH - 81,247
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.94 1.40 7.75 6.46 2.98 0.00 0.00 -
EPS 0.56 0.27 1.55 1.17 0.59 0.00 0.00 -
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0729 0.064 0.0568 0.00 0.00 1.13 -84.16%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 - - - - -
Price 0.14 0.13 0.14 0.00 0.00 0.00 0.00 -
P/RPS 0.68 1.33 0.23 0.00 0.00 0.00 0.00 -
P/EPS 3.56 6.99 1.16 0.00 0.00 0.00 0.00 -
EY 28.07 14.31 86.57 0.00 0.00 0.00 0.00 -
DY 19.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.28 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 03/08/05 11/05/05 23/02/05 23/12/04 19/10/04 - - -
Price 0.15 0.13 0.14 0.14 0.00 0.00 0.00 -
P/RPS 0.73 1.33 0.23 0.27 0.00 0.00 0.00 -
P/EPS 3.82 6.99 1.16 1.48 0.00 0.00 0.00 -
EY 26.20 14.31 86.57 67.64 0.00 0.00 0.00 -
DY 17.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.28 0.30 0.00 0.00 0.00 -

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