[PICORP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.63%
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,650 28,723 13,575 55,514 40,371 25,850 12,488 133.64%
PBT 17,657 11,433 5,592 22,109 16,513 10,746 5,272 123.68%
Tax -4,592 -2,998 -1,483 -6,879 -4,658 -3,018 -1,525 108.38%
NP 13,065 8,435 4,109 15,230 11,855 7,728 3,747 129.76%
-
NP to SH 9,760 6,428 3,158 12,180 9,469 6,255 2,916 123.59%
-
Tax Rate 26.01% 26.22% 26.52% 31.11% 28.21% 28.08% 28.93% -
Total Cost 31,585 20,288 9,466 40,284 28,516 18,122 8,741 135.29%
-
Net Worth 74,281 74,241 74,250 69,546 73,767 72,426 70,548 3.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,465 3,524 - 7,405 6,290 2,821 - -
Div Payout % 76.49% 54.82% - 60.80% 66.43% 45.11% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 74,281 74,241 74,250 69,546 73,767 72,426 70,548 3.49%
NOSH 94,026 93,976 93,988 93,981 94,031 94,060 94,064 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 29.26% 29.37% 30.27% 27.43% 29.37% 29.90% 30.00% -
ROE 13.14% 8.66% 4.25% 17.51% 12.84% 8.64% 4.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.49 30.56 14.44 59.07 42.93 27.48 13.28 133.66%
EPS 10.38 6.84 3.36 12.96 10.07 6.65 3.10 123.65%
DPS 7.94 3.75 0.00 7.88 6.69 3.00 0.00 -
NAPS 0.79 0.79 0.79 0.74 0.7845 0.77 0.75 3.52%
Adjusted Per Share Value based on latest NOSH - 94,131
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.79 4.37 2.06 8.44 6.14 3.93 1.90 133.56%
EPS 1.48 0.98 0.48 1.85 1.44 0.95 0.44 124.32%
DPS 1.13 0.54 0.00 1.13 0.96 0.43 0.00 -
NAPS 0.1129 0.1128 0.1128 0.1057 0.1121 0.1101 0.1072 3.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.46 0.36 0.25 0.24 0.22 0.19 0.15 -
P/RPS 0.97 1.18 1.73 0.41 0.51 0.69 1.13 -9.66%
P/EPS 4.43 5.26 7.44 1.85 2.18 2.86 4.84 -5.72%
EY 22.57 19.00 13.44 54.00 45.77 35.00 20.67 6.03%
DY 17.26 10.42 0.00 32.83 30.41 15.79 0.00 -
P/NAPS 0.58 0.46 0.32 0.32 0.28 0.25 0.20 103.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 -
Price 0.53 0.41 0.24 0.24 0.24 0.19 0.16 -
P/RPS 1.12 1.34 1.66 0.41 0.56 0.69 1.21 -5.01%
P/EPS 5.11 5.99 7.14 1.85 2.38 2.86 5.16 -0.64%
EY 19.58 16.68 14.00 54.00 41.96 35.00 19.38 0.68%
DY 14.98 9.15 0.00 32.83 27.88 15.79 0.00 -
P/NAPS 0.67 0.52 0.30 0.32 0.31 0.25 0.21 116.56%

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