[PICORP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 68.0%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 25,850 12,488 42,360 30,708 19,374 9,195 51,014 -36.51%
PBT 10,746 5,272 15,084 11,520 6,992 3,357 16,176 -23.92%
Tax -3,018 -1,525 -4,435 -5,319 -3,301 -1,608 -5,964 -36.57%
NP 7,728 3,747 10,649 6,201 3,691 1,749 10,212 -16.99%
-
NP to SH 6,255 2,916 8,682 6,201 3,691 1,749 10,212 -27.94%
-
Tax Rate 28.08% 28.93% 29.40% 46.17% 47.21% 47.90% 36.87% -
Total Cost 18,122 8,741 31,711 24,507 15,683 7,446 40,802 -41.87%
-
Net Worth 72,426 70,548 62,995 46,977 46,959 47,956 42,128 43.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,821 - 6,421 2,499 2,498 - - -
Div Payout % 45.11% - 73.97% 40.30% 67.68% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 72,426 70,548 62,995 46,977 46,959 47,956 42,128 43.65%
NOSH 94,060 94,064 94,023 93,954 93,918 94,032 84,257 7.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 29.90% 30.00% 25.14% 20.19% 19.05% 19.02% 20.02% -
ROE 8.64% 4.13% 13.78% 13.20% 7.86% 3.65% 24.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.48 13.28 45.05 32.68 20.63 9.78 60.55 -41.02%
EPS 6.65 3.10 9.24 6.60 3.93 1.86 12.12 -33.05%
DPS 3.00 0.00 6.83 2.66 2.66 0.00 0.00 -
NAPS 0.77 0.75 0.67 0.50 0.50 0.51 0.50 33.46%
Adjusted Per Share Value based on latest NOSH - 94,007
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.93 1.90 6.44 4.67 2.94 1.40 7.75 -36.48%
EPS 0.95 0.44 1.32 0.94 0.56 0.27 1.55 -27.91%
DPS 0.43 0.00 0.98 0.38 0.38 0.00 0.00 -
NAPS 0.1101 0.1072 0.0957 0.0714 0.0714 0.0729 0.064 43.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.15 0.15 0.14 0.14 0.13 0.14 -
P/RPS 0.69 1.13 0.33 0.43 0.68 1.33 0.23 108.42%
P/EPS 2.86 4.84 1.62 2.12 3.56 6.99 1.16 82.80%
EY 35.00 20.67 61.56 47.14 28.07 14.31 86.57 -45.41%
DY 15.79 0.00 45.53 19.00 19.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.22 0.28 0.28 0.25 0.28 -7.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/08/06 12/04/06 07/03/06 16/11/05 03/08/05 11/05/05 23/02/05 -
Price 0.19 0.16 0.15 0.15 0.15 0.13 0.14 -
P/RPS 0.69 1.21 0.33 0.46 0.73 1.33 0.23 108.42%
P/EPS 2.86 5.16 1.62 2.27 3.82 6.99 1.16 82.80%
EY 35.00 19.38 61.56 44.00 26.20 14.31 86.57 -45.41%
DY 15.79 0.00 45.53 17.73 17.73 0.00 0.00 -
P/NAPS 0.25 0.21 0.22 0.30 0.30 0.25 0.28 -7.29%

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