[PICORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.38%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,723 13,575 55,514 40,371 25,850 12,488 42,360 -22.87%
PBT 11,433 5,592 22,109 16,513 10,746 5,272 15,084 -16.91%
Tax -2,998 -1,483 -6,879 -4,658 -3,018 -1,525 -4,435 -23.03%
NP 8,435 4,109 15,230 11,855 7,728 3,747 10,649 -14.42%
-
NP to SH 6,428 3,158 12,180 9,469 6,255 2,916 8,682 -18.20%
-
Tax Rate 26.22% 26.52% 31.11% 28.21% 28.08% 28.93% 29.40% -
Total Cost 20,288 9,466 40,284 28,516 18,122 8,741 31,711 -25.81%
-
Net Worth 74,241 74,250 69,546 73,767 72,426 70,548 62,995 11.60%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,524 - 7,405 6,290 2,821 - 6,421 -33.04%
Div Payout % 54.82% - 60.80% 66.43% 45.11% - 73.97% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 74,241 74,250 69,546 73,767 72,426 70,548 62,995 11.60%
NOSH 93,976 93,988 93,981 94,031 94,060 94,064 94,023 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 29.37% 30.27% 27.43% 29.37% 29.90% 30.00% 25.14% -
ROE 8.66% 4.25% 17.51% 12.84% 8.64% 4.13% 13.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.56 14.44 59.07 42.93 27.48 13.28 45.05 -22.85%
EPS 6.84 3.36 12.96 10.07 6.65 3.10 9.24 -18.21%
DPS 3.75 0.00 7.88 6.69 3.00 0.00 6.83 -33.02%
NAPS 0.79 0.79 0.74 0.7845 0.77 0.75 0.67 11.64%
Adjusted Per Share Value based on latest NOSH - 93,976
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.37 2.06 8.44 6.14 3.93 1.90 6.44 -22.83%
EPS 0.98 0.48 1.85 1.44 0.95 0.44 1.32 -18.05%
DPS 0.54 0.00 1.13 0.96 0.43 0.00 0.98 -32.86%
NAPS 0.1128 0.1128 0.1057 0.1121 0.1101 0.1072 0.0957 11.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.25 0.24 0.22 0.19 0.15 0.15 -
P/RPS 1.18 1.73 0.41 0.51 0.69 1.13 0.33 134.38%
P/EPS 5.26 7.44 1.85 2.18 2.86 4.84 1.62 119.74%
EY 19.00 13.44 54.00 45.77 35.00 20.67 61.56 -54.42%
DY 10.42 0.00 32.83 30.41 15.79 0.00 45.53 -62.68%
P/NAPS 0.46 0.32 0.32 0.28 0.25 0.20 0.22 63.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 -
Price 0.41 0.24 0.24 0.24 0.19 0.16 0.15 -
P/RPS 1.34 1.66 0.41 0.56 0.69 1.21 0.33 155.17%
P/EPS 5.99 7.14 1.85 2.38 2.86 5.16 1.62 139.68%
EY 16.68 14.00 54.00 41.96 35.00 19.38 61.56 -58.22%
DY 9.15 0.00 32.83 27.88 15.79 0.00 45.53 -65.79%
P/NAPS 0.52 0.30 0.32 0.31 0.25 0.21 0.22 77.72%

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