[PICORP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
12-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -66.41%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 55,514 40,371 25,850 12,488 42,360 30,708 19,374 101.35%
PBT 22,109 16,513 10,746 5,272 15,084 11,520 6,992 114.98%
Tax -6,879 -4,658 -3,018 -1,525 -4,435 -5,319 -3,301 62.93%
NP 15,230 11,855 7,728 3,747 10,649 6,201 3,691 156.59%
-
NP to SH 12,180 9,469 6,255 2,916 8,682 6,201 3,691 121.16%
-
Tax Rate 31.11% 28.21% 28.08% 28.93% 29.40% 46.17% 47.21% -
Total Cost 40,284 28,516 18,122 8,741 31,711 24,507 15,683 87.23%
-
Net Worth 69,546 73,767 72,426 70,548 62,995 46,977 46,959 29.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,405 6,290 2,821 - 6,421 2,499 2,498 105.95%
Div Payout % 60.80% 66.43% 45.11% - 73.97% 40.30% 67.68% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 69,546 73,767 72,426 70,548 62,995 46,977 46,959 29.83%
NOSH 93,981 94,031 94,060 94,064 94,023 93,954 93,918 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.43% 29.37% 29.90% 30.00% 25.14% 20.19% 19.05% -
ROE 17.51% 12.84% 8.64% 4.13% 13.78% 13.20% 7.86% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.07 42.93 27.48 13.28 45.05 32.68 20.63 101.25%
EPS 12.96 10.07 6.65 3.10 9.24 6.60 3.93 121.07%
DPS 7.88 6.69 3.00 0.00 6.83 2.66 2.66 105.85%
NAPS 0.74 0.7845 0.77 0.75 0.67 0.50 0.50 29.77%
Adjusted Per Share Value based on latest NOSH - 94,064
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.44 6.14 3.93 1.90 6.44 4.67 2.94 101.60%
EPS 1.85 1.44 0.95 0.44 1.32 0.94 0.56 121.33%
DPS 1.13 0.96 0.43 0.00 0.98 0.38 0.38 106.38%
NAPS 0.1057 0.1121 0.1101 0.1072 0.0957 0.0714 0.0714 29.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.24 0.22 0.19 0.15 0.15 0.14 0.14 -
P/RPS 0.41 0.51 0.69 1.13 0.33 0.43 0.68 -28.56%
P/EPS 1.85 2.18 2.86 4.84 1.62 2.12 3.56 -35.28%
EY 54.00 45.77 35.00 20.67 61.56 47.14 28.07 54.49%
DY 32.83 30.41 15.79 0.00 45.53 19.00 19.00 43.85%
P/NAPS 0.32 0.28 0.25 0.20 0.22 0.28 0.28 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 16/11/05 03/08/05 -
Price 0.24 0.24 0.19 0.16 0.15 0.15 0.15 -
P/RPS 0.41 0.56 0.69 1.21 0.33 0.46 0.73 -31.85%
P/EPS 1.85 2.38 2.86 5.16 1.62 2.27 3.82 -38.24%
EY 54.00 41.96 35.00 19.38 61.56 44.00 26.20 61.74%
DY 32.83 27.88 15.79 0.00 45.53 17.73 17.73 50.62%
P/NAPS 0.32 0.31 0.25 0.21 0.22 0.30 0.30 4.38%

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